Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $176k initial cash invested.
-21.79%
Cash On Cash
1.46%
Cap Rate
0.23
DSCR
$3,611
Rent
-$3,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,611 income − $6,806 expenses = $3,195 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
$3,611
Total Expenses
$6,806
Mortgage P&I
110%
$3,967
Property Taxes
23%
$826
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903