Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.5% first-year return on $178k initial cash invested.
-21.5%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$2,452
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $5,634 expenses = $3,182 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
$2,452
Total Expenses
$5,634
Mortgage P&I
157%
$3,859
Property Taxes
14%
$332
Home Insurance
11%
$266
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613