Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $178k initial cash invested.
-15.89%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,652
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $6,014 expenses = $2,362 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%
$7,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$6,014
Mortgage P&I
104%
$3,816
Property Taxes
5%
$167
Home Insurance
8%
$278
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913