Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $177k initial cash invested.
-14.92%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,792
Rent
-$2,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $5,988 expenses = $2,196 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,792
Total Expenses
$5,988
Mortgage P&I
95%
$3,607
Property Taxes
8%
$306
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948