Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.68% first-year return on $177k initial cash invested.
-29.68%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,631
Rent
-$4,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $5,997 expenses = $4,366 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,631
Total Expenses
$5,997
Mortgage P&I
256%
$4,183
Property Taxes
47%
$767
Home Insurance
16%
$264
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408