Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $176k initial cash invested.
-22.98%
Cash On Cash
1.34%
Cap Rate
0.2
DSCR
$2,369
Rent
-$3,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $5,748 expenses = $3,379 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,547
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$5,748
Mortgage P&I
174%
$4,125
Property Taxes
9%
$210
Home Insurance
12%
$276
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592