Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $178k initial cash invested.
-20.26%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,789
Rent
-$3,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $5,793 expenses = $3,004 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
$2,789
Total Expenses
$5,793
Mortgage P&I
133%
$3,715
Property Taxes
16%
$442
Home Insurance
10%
$271
HOA
1%
$26
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697