Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $177k initial cash invested.
-20.35%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,253
Rent
-$2,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $6,251 expenses = $2,998 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$6,251
Mortgage P&I
116%
$3,763
Property Taxes
20%
$662
Home Insurance
8%
$265
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813