Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.23% first-year return on $178k initial cash invested.
-18.23%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$2,804
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $5,505 expenses = $2,701 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,607
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$5,505
Mortgage P&I
129%
$3,615
Property Taxes
9%
$262
Home Insurance
10%
$278
HOA
0%
$4
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701