Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $178k initial cash invested.
-22.21%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$1,757
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $5,051 expenses = $3,294 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
$1,757
Total Expenses
$5,051
Mortgage P&I
216%
$3,802
Property Taxes
8%
$144
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439