Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $178k initial cash invested.
-5.74%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$6,388
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,388 income − $7,239 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,388
Total Expenses
$7,239
Mortgage P&I
60%
$3,854
Property Taxes
1%
$47
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$958
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,597