Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $177k initial cash invested.
-20.83%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$1,823
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,823 income − $4,888 expenses = $3,065 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
$1,823
Total Expenses
$4,888
Mortgage P&I
200%
$3,653
Property Taxes
5%
$96
Home Insurance
14%
$264
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456