Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $177k initial cash invested.
-15.64%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$4,559
Rent
-$2,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $6,872 expenses = $2,313 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
$4,559
Total Expenses
$6,872
Mortgage P&I
83%
$3,770
Property Taxes
14%
$617
Home Insurance
6%
$275
HOA
0%
$22
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140