Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $177k initial cash invested.
-23.53%
Cash On Cash
1.29%
Cap Rate
0.2
DSCR
$3,269
Rent
-$3,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $6,747 expenses = $3,478 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$6,747
Mortgage P&I
127%
$4,166
Property Taxes
23%
$746
Home Insurance
8%
$266
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817