Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.26% first-year return on $178k initial cash invested.
-23.26%
Cash On Cash
1.37%
Cap Rate
0.21
DSCR
$3,364
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $6,820 expenses = $3,456 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%
$7,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$6,820
Mortgage P&I
125%
$4,190
Property Taxes
22%
$743
Home Insurance
8%
$271
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841