Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $176k initial cash invested.
-19.33%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$3,962
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $6,798 expenses = $2,836 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$6,798
Mortgage P&I
98%
$3,902
Property Taxes
18%
$731
Home Insurance
7%
$262
HOA
0%
$3
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990