Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.17% first-year return on $176k initial cash invested.
-27.17%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$1,740
Rent
-$3,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $5,725 expenses = $3,985 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$5,725
Mortgage P&I
235%
$4,087
Property Taxes
33%
$574
Home Insurance
13%
$228
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435