Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $177k initial cash invested.
-19.46%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,123
Rent
-$2,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $5,987 expenses = $2,864 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
$3,123
Total Expenses
$5,987
Mortgage P&I
120%
$3,750
Property Taxes
15%
$467
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781