Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.99% first-year return on $178k initial cash invested.
-25.99%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,822
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $5,668 expenses = $3,846 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,822
Total Expenses
$5,668
Mortgage P&I
211%
$3,847
Property Taxes
37%
$675
Home Insurance
15%
$271
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456