Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $178k initial cash invested.
-20.52%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,649
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $5,698 expenses = $3,049 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,635
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$5,698
Mortgage P&I
145%
$3,831
Property Taxes
12%
$316
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662