Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $176k initial cash invested.
-17.43%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,132
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $6,689 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$6,689
Mortgage P&I
88%
$3,620
Property Taxes
13%
$525
Home Insurance
7%
$289
HOA
7%
$272
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033