Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $178k initial cash invested.
-22.27%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,143
Rent
-$3,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $6,443 expenses = $3,300 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$6,443
Mortgage P&I
124%
$3,901
Property Taxes
24%
$753
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786