Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.86% first-year return on $177k initial cash invested.
-19.86%
Cash On Cash
1.93%
Cap Rate
0.3
DSCR
$3,607
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $6,533 expenses = $2,926 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
$3,607
Total Expenses
$6,533
Mortgage P&I
111%
$3,998
Property Taxes
10%
$361
Home Insurance
8%
$275
HOA
5%
$168
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902