Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $177k initial cash invested.
-23.58%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,555
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $6,024 expenses = $3,469 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
$2,555
Total Expenses
$6,024
Mortgage P&I
147%
$3,748
Property Taxes
31%
$781
Home Insurance
11%
$269
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639