Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.14% first-year return on $178k initial cash invested.
-25.14%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,811
Rent
-$3,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $5,530 expenses = $3,719 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,811
Total Expenses
$5,530
Mortgage P&I
206%
$3,735
Property Taxes
36%
$646
Home Insurance
15%
$280
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453