Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $179k initial cash invested.
-20.33%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,777
Rent
-$3,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $5,804 expenses = $3,027 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
$2,777
Total Expenses
$5,804
Mortgage P&I
132%
$3,665
Property Taxes
19%
$531
Home Insurance
10%
$275
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694