Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $176k initial cash invested.
-16.91%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$4,613
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,613 income − $7,097 expenses = $2,484 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,613
Total Expenses
$7,097
Mortgage P&I
84%
$3,890
Property Taxes
16%
$730
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,153