Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.69% first-year return on $177k initial cash invested.
-14.69%
Cash On Cash
2.6%
Cap Rate
0.45
DSCR
$3,564
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $5,725 expenses = $2,161 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$5,725
Mortgage P&I
102%
$3,653
Property Taxes
3%
$96
Home Insurance
7%
$264
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891