Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.28% first-year return on $178k initial cash invested.
-34.28%
Cash On Cash
-1.94%
Cap Rate
-0.32
DSCR
$494
Rent
-$5,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$494 income − $5,568 expenses = $5,074 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$494
Total Expenses
$5,568
Mortgage P&I
775%
$3,827
Property Taxes
185%
$915
Home Insurance
46%
$228
HOA
73%
$360
Property Management
15%
$74
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$124