Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $178k initial cash invested.
-17.76%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,042
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $6,678 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$6,678
Mortgage P&I
91%
$3,686
Property Taxes
15%
$592
Home Insurance
6%
$259
HOA
5%
$201
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010