Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $177k initial cash invested.
-16.73%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,424
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $5,886 expenses = $2,462 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$5,886
Mortgage P&I
112%
$3,851
Property Taxes
3%
$118
Home Insurance
8%
$273
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856