Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.59% first-year return on $177k initial cash invested.
-24.59%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,907
Rent
-$3,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $5,538 expenses = $3,631 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,907
Total Expenses
$5,538
Mortgage P&I
197%
$3,754
Property Taxes
30%
$564
Home Insurance
15%
$280
HOA
1%
$25
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477