Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $178k initial cash invested.
-19.05%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,766
Rent
-$2,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $5,592 expenses = $2,826 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$5,592
Mortgage P&I
139%
$3,840
Property Taxes
5%
$143
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692