Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $176k initial cash invested.
-21.23%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,166
Rent
-$3,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $6,286 expenses = $3,120 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$6,286
Mortgage P&I
120%
$3,795
Property Taxes
22%
$706
Home Insurance
8%
$264
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792