Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $179k initial cash invested.
-13.62%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$4,293
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $6,328 expenses = $2,035 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,293
Total Expenses
$6,328
Mortgage P&I
91%
$3,920
Property Taxes
1%
$58
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,073