Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $177k initial cash invested.
-13.78%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$4,544
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $6,582 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$6,582
Mortgage P&I
81%
$3,692
Property Taxes
10%
$436
Home Insurance
6%
$262
HOA
0%
$10
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136