Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $179k initial cash invested.
-10.41%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$6,232
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,232 income − $7,787 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,232
Total Expenses
$7,787
Mortgage P&I
60%
$3,745
Property Taxes
13%
$792
Home Insurance
4%
$259
HOA
0%
$0
Property Management
15%
$935
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,558