Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $176k initial cash invested.
-27.41%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,476
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,476 income − $5,494 expenses = $4,018 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,518
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,476
Total Expenses
$5,494
Mortgage P&I
257%
$3,794
Property Taxes
37%
$542
Home Insurance
18%
$262
HOA
13%
$188
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369