Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $176k initial cash invested.
-22.23%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,473
Rent
-$3,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,473 income − $5,740 expenses = $3,267 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,473
Total Expenses
$5,740
Mortgage P&I
150%
$3,715
Property Taxes
20%
$489
Home Insurance
11%
$275
HOA
3%
$74
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618