Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $177k initial cash invested.
-17.74%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,908
Rent
-$2,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $5,519 expenses = $2,611 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$5,519
Mortgage P&I
129%
$3,749
Property Taxes
4%
$102
Home Insurance
9%
$273
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727