Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.7% first-year return on $178k initial cash invested.
-10.7%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$5,517
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $7,103 expenses = $1,586 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,614
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,517
Total Expenses
$7,103
Mortgage P&I
67%
$3,715
Property Taxes
8%
$442
Home Insurance
5%
$271
HOA
0%
$26
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379