Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.05% first-year return on $179k initial cash invested.
-30.05%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$2,626
Rent
-$4,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $7,105 expenses = $4,479 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$7,105
Mortgage P&I
149%
$3,910
Property Taxes
50%
$1,312
Home Insurance
10%
$273
HOA
13%
$350
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656