Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $178k initial cash invested.
-16.67%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,431
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $6,907 expenses = $2,476 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
$4,431
Total Expenses
$6,907
Mortgage P&I
86%
$3,797
Property Taxes
16%
$712
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108