Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $179k initial cash invested.
-24.08%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,641
Rent
-$3,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $6,229 expenses = $3,588 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$6,229
Mortgage P&I
148%
$3,905
Property Taxes
30%
$781
Home Insurance
10%
$275
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660