Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $178k initial cash invested.
-18.67%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,322
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $6,089 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$6,089
Mortgage P&I
113%
$3,758
Property Taxes
14%
$464
Home Insurance
8%
$273
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830