Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $177k initial cash invested.
-19.35%
Cash On Cash
2.06%
Cap Rate
0.32
DSCR
$3,368
Rent
-$2,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $6,229 expenses = $2,861 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,368
Total Expenses
$6,229
Mortgage P&I
120%
$4,031
Property Taxes
9%
$315
Home Insurance
8%
$266
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842