Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.86% first-year return on $178k initial cash invested.
-12.86%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,746
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $6,659 expenses = $1,913 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
$4,746
Total Expenses
$6,659
Mortgage P&I
80%
$3,780
Property Taxes
7%
$334
Home Insurance
6%
$267
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186