Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.41% first-year return on $178k initial cash invested.
-21.41%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$1,986
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $5,160 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$5,160
Mortgage P&I
191%
$3,802
Property Taxes
7%
$144
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496