Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $179k initial cash invested.
-22.82%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,626
Rent
-$3,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $6,026 expenses = $3,400 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$6,026
Mortgage P&I
147%
$3,868
Property Taxes
23%
$609
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656