Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $183k initial cash invested.
-17.15%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$3,952
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $6,561 expenses = $2,609 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$151k
Closing costs
1%
$7,552
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,952
Total Expenses
$6,561
Mortgage P&I
96%
$3,798
Property Taxes
15%
$604
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988