Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.98% first-year return on $178k initial cash invested.
-30.98%
Cash On Cash
-0.62%
Cap Rate
-0.09
DSCR
$1,142
Rent
-$4,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,142 income − $5,745 expenses = $4,603 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,142
Total Expenses
$5,745
Mortgage P&I
365%
$4,165
Property Taxes
67%
$760
Home Insurance
24%
$271
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286