Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.15% first-year return on $177k initial cash invested.
-28.15%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$1,073
Rent
-$4,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,073 income − $5,218 expenses = $4,145 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
$1,073
Total Expenses
$5,218
Mortgage P&I
348%
$3,735
Property Taxes
59%
$630
Home Insurance
32%
$338
HOA
0%
$0
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268