Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $177k initial cash invested.
-23.18%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,671
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $6,081 expenses = $3,410 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,671
Total Expenses
$6,081
Mortgage P&I
140%
$3,748
Property Taxes
29%
$781
Home Insurance
10%
$269
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668