Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.78% first-year return on $178k initial cash invested.
-27.78%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$822
Rent
-$4,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$822 income − $4,933 expenses = $4,111 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%
$7,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$822
Total Expenses
$4,933
Mortgage P&I
459%
$3,773
Property Taxes
61%
$499
Home Insurance
32%
$266
HOA
0%
$0
Property Management
15%
$123
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$206