Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $176k initial cash invested.
-18.51%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$3,190
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $5,906 expenses = $2,716 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$5,906
Mortgage P&I
111%
$3,555
Property Taxes
17%
$548
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798