Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $179k initial cash invested.
-20.76%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,347
Rent
-$3,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $5,447 expenses = $3,100 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$5,447
Mortgage P&I
161%
$3,787
Property Taxes
9%
$218
Home Insurance
13%
$315
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587