Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $176k initial cash invested.
-15.91%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,142
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $6,471 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$6,471
Mortgage P&I
88%
$3,633
Property Taxes
14%
$574
Home Insurance
7%
$275
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036