Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $177k initial cash invested.
-15.86%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,774
Rent
-$2,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $7,108 expenses = $2,334 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
$4,774
Total Expenses
$7,108
Mortgage P&I
78%
$3,725
Property Taxes
17%
$811
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194