Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $179k initial cash invested.
-20%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$2,959
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $5,951 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,959
Total Expenses
$5,951
Mortgage P&I
129%
$3,816
Property Taxes
9%
$266
Home Insurance
9%
$269
HOA
6%
$180
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740