Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $178k initial cash invested.
-15.54%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,753
Rent
-$2,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,753 income − $7,061 expenses = $2,308 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,753
Total Expenses
$7,061
Mortgage P&I
80%
$3,797
Property Taxes
15%
$712
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188