Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.16% first-year return on $178k initial cash invested.
-19.16%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,035
Rent
-$2,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,035 income − $5,883 expenses = $2,848 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
$3,035
Total Expenses
$5,883
Mortgage P&I
126%
$3,831
Property Taxes
10%
$316
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759