Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.83% first-year return on $177k initial cash invested.
-4.83%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$7,770
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,770 income − $8,481 expenses = $711 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,770
Total Expenses
$8,481
Mortgage P&I
49%
$3,840
Property Taxes
5%
$415
Home Insurance
4%
$280
HOA
3%
$216
Property Management
15%
$1,166
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,942