Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $177k initial cash invested.
-19.53%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,103
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $5,977 expenses = $2,874 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
$3,103
Total Expenses
$5,977
Mortgage P&I
121%
$3,750
Property Taxes
15%
$467
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776