Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $178k initial cash invested.
-13.65%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,959
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $6,981 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$146k
Closing costs
1%
$7,321
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,959
Total Expenses
$6,981
Mortgage P&I
74%
$3,670
Property Taxes
13%
$669
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240