Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $178k initial cash invested.
-13.09%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$5,430
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,430 income − $7,367 expenses = $1,937 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%
$7,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,430
Total Expenses
$7,367
Mortgage P&I
70%
$3,776
Property Taxes
13%
$715
Home Insurance
5%
$270
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358