Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.74% first-year return on $178k initial cash invested.
-31.74%
Cash On Cash
-0.79%
Cap Rate
-0.12
DSCR
$1,222
Rent
-$4,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,222 income − $5,918 expenses = $4,696 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,597
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,222
Total Expenses
$5,918
Mortgage P&I
339%
$4,146
Property Taxes
76%
$923
Home Insurance
21%
$262
HOA
0%
$0
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306