Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.5% first-year return on $176k initial cash invested.
-27.5%
Cash On Cash
-0.55%
Cap Rate
-0.1
DSCR
$1,878
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $5,916 expenses = $4,038 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%
$7,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$5,916
Mortgage P&I
193%
$3,617
Property Taxes
48%
$894
Home Insurance
14%
$265
HOA
13%
$238
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470