Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $177k initial cash invested.
-19.77%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,425
Rent
-$2,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $7,340 expenses = $2,915 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$7,340
Mortgage P&I
84%
$3,725
Property Taxes
21%
$940
Home Insurance
6%
$266
HOA
6%
$285
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106