Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $177k initial cash invested.
-21.36%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,143
Rent
-$3,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $6,291 expenses = $3,148 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,564
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$6,291
Mortgage P&I
118%
$3,722
Property Taxes
22%
$702
Home Insurance
9%
$268
HOA
3%
$90
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786