Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $178k initial cash invested.
-21.57%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,432
Rent
-$3,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $5,624 expenses = $3,192 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%
$7,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$5,624
Mortgage P&I
159%
$3,859
Property Taxes
14%
$332
Home Insurance
11%
$266
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608