Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.08% first-year return on $177k initial cash invested.
-30.08%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$1,667
Rent
-$4,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $6,100 expenses = $4,433 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,667
Total Expenses
$6,100
Mortgage P&I
232%
$3,861
Property Taxes
55%
$922
Home Insurance
16%
$271
HOA
15%
$245
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417