Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.49% first-year return on $179k initial cash invested.
-25.49%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$2,703
Rent
-$3,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $6,495 expenses = $3,792 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$6,495
Mortgage P&I
157%
$4,236
Property Taxes
26%
$691
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676