Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $179k initial cash invested.
-13.88%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$5,459
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,459 income − $7,533 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,459
Total Expenses
$7,533
Mortgage P&I
69%
$3,778
Property Taxes
10%
$555
Home Insurance
5%
$280
HOA
6%
$300
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365