Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $177k initial cash invested.
-22.88%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,458
Rent
-$3,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $5,842 expenses = $3,384 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,309
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,458
Total Expenses
$5,842
Mortgage P&I
152%
$3,744
Property Taxes
27%
$662
Home Insurance
10%
$257
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614