Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $177k initial cash invested.
-22.05%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,199
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $6,445 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,555
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$6,445
Mortgage P&I
118%
$3,775
Property Taxes
24%
$760
Home Insurance
8%
$268
HOA
3%
$106
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800