Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.37% first-year return on $179k initial cash invested.
-29.37%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$2,821
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $7,199 expenses = $4,378 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
$2,821
Total Expenses
$7,199
Mortgage P&I
139%
$3,910
Property Taxes
47%
$1,312
Home Insurance
10%
$273
HOA
12%
$350
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705