Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $176k initial cash invested.
-18.27%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,164
Rent
-$2,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $5,844 expenses = $2,680 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$5,844
Mortgage P&I
117%
$3,697
Property Taxes
10%
$306
Home Insurance
9%
$271
HOA
2%
$50
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791