Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.03% first-year return on $177k initial cash invested.
-3.03%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$8,279
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,279 income − $8,725 expenses = $446 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
$8,279
Total Expenses
$8,725
Mortgage P&I
46%
$3,840
Property Taxes
5%
$415
Home Insurance
3%
$280
HOA
3%
$216
Property Management
15%
$1,242
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,070