Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $178k initial cash invested.
-13.72%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$4,506
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $6,543 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$6,543
Mortgage P&I
85%
$3,814
Property Taxes
6%
$287
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126