Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $179k initial cash invested.
-20.56%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,712
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $5,772 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,649
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$5,772
Mortgage P&I
135%
$3,665
Property Taxes
20%
$531
Home Insurance
10%
$275
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678