Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.51% first-year return on $179k initial cash invested.
-10.51%
Cash On Cash
4.18%
Cap Rate
0.67
DSCR
$6,568
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,568 income − $8,132 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,568
Total Expenses
$8,132
Mortgage P&I
60%
$3,965
Property Taxes
11%
$746
Home Insurance
4%
$268
HOA
0%
$0
Property Management
15%
$985
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,642