Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.92% first-year return on $176k initial cash invested.
-26.92%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$1,331
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,331 income − $5,279 expenses = $3,948 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,331
Total Expenses
$5,279
Mortgage P&I
270%
$3,599
Property Taxes
58%
$770
Home Insurance
20%
$271
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$333