Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $179k initial cash invested.
-13.7%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$4,270
Rent
-$2,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $6,317 expenses = $2,047 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
$4,270
Total Expenses
$6,317
Mortgage P&I
92%
$3,920
Property Taxes
1%
$58
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068