Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $176k initial cash invested.
-19.19%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,728
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $6,545 expenses = $2,817 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$6,545
Mortgage P&I
103%
$3,853
Property Taxes
17%
$647
Home Insurance
7%
$256
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932