Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $178k initial cash invested.
-22.78%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$1,956
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $5,342 expenses = $3,386 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,635
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$5,342
Mortgage P&I
190%
$3,717
Property Taxes
21%
$407
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489