Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $176k initial cash invested.
-16.11%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$4,820
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $7,177 expenses = $2,357 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,505
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,820
Total Expenses
$7,177
Mortgage P&I
80%
$3,871
Property Taxes
15%
$730
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205