Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.25% first-year return on $176k initial cash invested.
-23.25%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,478
Rent
-$3,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $5,891 expenses = $3,413 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$5,891
Mortgage P&I
154%
$3,814
Property Taxes
22%
$538
Home Insurance
11%
$266
HOA
3%
$83
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620