Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $178k initial cash invested.
-24.69%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,072
Rent
-$3,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $5,741 expenses = $3,669 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,072
Total Expenses
$5,741
Mortgage P&I
184%
$3,811
Property Taxes
32%
$655
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518