Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $179k initial cash invested.
-19.3%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$3,645
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $6,520 expenses = $2,875 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$6,520
Mortgage P&I
102%
$3,720
Property Taxes
21%
$768
Home Insurance
7%
$271
HOA
0%
$11
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911