Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $177k initial cash invested.
-17.87%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$4,204
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $6,834 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$6,834
Mortgage P&I
89%
$3,725
Property Taxes
19%
$811
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051