Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.83% first-year return on $176k initial cash invested.
-27.83%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$2,386
Rent
-$4,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $6,473 expenses = $4,087 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$6,473
Mortgage P&I
157%
$3,757
Property Taxes
52%
$1,239
Home Insurance
11%
$262
HOA
3%
$71
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596