Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.19% first-year return on $178k initial cash invested.
-23.19%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,172
Rent
-$3,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $5,615 expenses = $3,443 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$5,615
Mortgage P&I
172%
$3,742
Property Taxes
26%
$557
Home Insurance
13%
$273
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543