Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $176k initial cash invested.
-19.55%
Cash On Cash
1.9%
Cap Rate
0.3
DSCR
$3,902
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $6,771 expenses = $2,869 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
$3,902
Total Expenses
$6,771
Mortgage P&I
100%
$3,902
Property Taxes
19%
$731
Home Insurance
7%
$262
HOA
0%
$3
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976