Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $178k initial cash invested.
-11.91%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$5,111
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,111 income − $6,883 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,111
Total Expenses
$6,883
Mortgage P&I
75%
$3,839
Property Taxes
6%
$283
Home Insurance
5%
$280
HOA
1%
$28
Property Management
15%
$767
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,278