Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $177k initial cash invested.
-20.55%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$3,374
Rent
-$3,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $6,402 expenses = $3,028 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
$3,374
Total Expenses
$6,402
Mortgage P&I
110%
$3,722
Property Taxes
21%
$702
Home Insurance
8%
$268
HOA
3%
$90
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844