Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $178k initial cash invested.
-20.61%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,763
Rent
-$3,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $5,814 expenses = $3,051 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$5,814
Mortgage P&I
137%
$3,775
Property Taxes
16%
$432
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691