Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.62% first-year return on $178k initial cash invested.
-6.62%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$6,138
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,138 income − $7,119 expenses = $981 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
$6,138
Total Expenses
$7,119
Mortgage P&I
63%
$3,854
Property Taxes
1%
$47
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$921
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,534