Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $179k initial cash invested.
-17.99%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$3,071
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $5,756 expenses = $2,685 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,071
Total Expenses
$5,756
Mortgage P&I
120%
$3,670
Property Taxes
11%
$342
Home Insurance
9%
$269
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768