Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.25% first-year return on $177k initial cash invested.
-26.25%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$1,494
Rent
-$3,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $5,371 expenses = $3,877 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
$1,494
Total Expenses
$5,371
Mortgage P&I
251%
$3,757
Property Taxes
42%
$626
Home Insurance
18%
$270
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374