Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $178k initial cash invested.
-13.57%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$5,167
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,167 income − $7,176 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,167
Total Expenses
$7,176
Mortgage P&I
73%
$3,795
Property Taxes
12%
$629
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292