Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $178k initial cash invested.
-16.28%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,769
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,769 income − $6,190 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,769
Total Expenses
$6,190
Mortgage P&I
100%
$3,780
Property Taxes
9%
$334
Home Insurance
7%
$267
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942