Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $176k initial cash invested.
-23.46%
Cash On Cash
1.04%
Cap Rate
0.16
DSCR
$3,144
Rent
-$3,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $6,583 expenses = $3,439 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$6,583
Mortgage P&I
126%
$3,967
Property Taxes
26%
$826
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786