Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $177k initial cash invested.
-24.25%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$2,851
Rent
-$3,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $6,433 expenses = $3,582 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$6,433
Mortgage P&I
136%
$3,866
Property Taxes
33%
$928
Home Insurance
9%
$270
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713