Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $179k initial cash invested.
-12.43%
Cash On Cash
3.7%
Cap Rate
0.59
DSCR
$6,018
Rent
-$1,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,018 income − $7,868 expenses = $1,850 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
$6,018
Total Expenses
$7,868
Mortgage P&I
66%
$3,965
Property Taxes
12%
$746
Home Insurance
4%
$268
HOA
0%
$0
Property Management
15%
$903
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,504