Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $177k initial cash invested.
-21.89%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,073
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $6,309 expenses = $3,236 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,073
Total Expenses
$6,309
Mortgage P&I
124%
$3,796
Property Taxes
25%
$772
Home Insurance
9%
$266
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768