Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $178k initial cash invested.
-20.28%
Cash On Cash
1.52%
Cap Rate
0.24
DSCR
$3,413
Rent
-$3,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $6,413 expenses = $3,000 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$146k
Closing costs
1%
$7,311
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,413
Total Expenses
$6,413
Mortgage P&I
111%
$3,790
Property Taxes
21%
$722
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853