Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $177k initial cash invested.
-12.55%
Cash On Cash
4.05%
Cap Rate
0.61
DSCR
$6,262
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,262 income − $8,113 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,570
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,262
Total Expenses
$8,113
Mortgage P&I
66%
$4,155
Property Taxes
11%
$688
Home Insurance
4%
$265
HOA
0%
$0
Property Management
15%
$939
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,566