Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $178k initial cash invested.
-18.4%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,254
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $5,989 expenses = $2,735 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
$3,254
Total Expenses
$5,989
Mortgage P&I
118%
$3,831
Property Taxes
10%
$316
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814