Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.62% first-year return on $177k initial cash invested.
-27.62%
Cash On Cash
-0.45%
Cap Rate
-0.08
DSCR
$1,224
Rent
-$4,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $5,291 expenses = $4,067 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,556
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,224
Total Expenses
$5,291
Mortgage P&I
305%
$3,735
Property Taxes
51%
$630
Home Insurance
28%
$338
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306