Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.62% first-year return on $178k initial cash invested.
-17.62%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,606
Rent
-$2,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $6,214 expenses = $2,608 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,602
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$6,214
Mortgage P&I
105%
$3,772
Property Taxes
11%
$391
Home Insurance
8%
$280
HOA
1%
$40
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902