Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $177k initial cash invested.
-13.56%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$5,786
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $7,788 expenses = $2,002 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,434
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,786
Total Expenses
$7,788
Mortgage P&I
73%
$4,209
Property Taxes
9%
$508
Home Insurance
5%
$295
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,446