Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.79% first-year return on $178k initial cash invested.
-22.79%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,680
Rent
-$3,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $5,067 expenses = $3,387 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
$1,680
Total Expenses
$5,067
Mortgage P&I
227%
$3,816
Property Taxes
10%
$167
Home Insurance
17%
$278
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420