Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.63% first-year return on $176k initial cash invested.
-27.63%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,416
Rent
-$4,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,416 income − $5,466 expenses = $4,050 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
$1,416
Total Expenses
$5,466
Mortgage P&I
268%
$3,794
Property Taxes
38%
$542
Home Insurance
19%
$262
HOA
13%
$188
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354