Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.98% first-year return on $178k initial cash invested.
-14.98%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$4,546
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $6,772 expenses = $2,226 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$6,772
Mortgage P&I
84%
$3,834
Property Taxes
9%
$409
Home Insurance
6%
$280
HOA
1%
$67
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136