Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $177k initial cash invested.
-18.46%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$4,006
Rent
-$2,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $6,725 expenses = $2,719 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$6,725
Mortgage P&I
100%
$3,998
Property Taxes
9%
$361
Home Insurance
7%
$275
HOA
4%
$168
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002