Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $179k initial cash invested.
-13.69%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$4,587
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $6,626 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,652
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,587
Total Expenses
$6,626
Mortgage P&I
85%
$3,885
Property Taxes
5%
$252
Home Insurance
6%
$278
HOA
0%
$10
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,147