Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $178k initial cash invested.
-21.44%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,282
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $5,469 expenses = $3,187 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$5,469
Mortgage P&I
173%
$3,958
Property Taxes
6%
$132
Home Insurance
12%
$285
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570