Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $177k initial cash invested.
-15.11%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$4,605
Rent
-$2,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $6,838 expenses = $2,233 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$6,838
Mortgage P&I
84%
$3,881
Property Taxes
10%
$481
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151