Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $177k initial cash invested.
-15.76%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,525
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,525 income − $6,856 expenses = $2,331 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,525
Total Expenses
$6,856
Mortgage P&I
83%
$3,770
Property Taxes
14%
$617
Home Insurance
6%
$275
HOA
0%
$22
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131