Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $177k initial cash invested.
-19.6%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,081
Rent
-$2,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $5,966 expenses = $2,885 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,553
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$5,966
Mortgage P&I
122%
$3,750
Property Taxes
15%
$467
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770