Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.44% first-year return on $178k initial cash invested.
-24.44%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$3,528
Rent
-$3,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $7,146 expenses = $3,618 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$7,146
Mortgage P&I
109%
$3,837
Property Taxes
39%
$1,376
Home Insurance
7%
$240
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882