Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $178k initial cash invested.
-13.26%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,984
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $6,950 expenses = $1,966 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,615
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$6,950
Mortgage P&I
76%
$3,774
Property Taxes
10%
$509
Home Insurance
6%
$275
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246