Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $176k initial cash invested.
-15.78%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,880
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $6,191 expenses = $2,311 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$6,191
Mortgage P&I
97%
$3,774
Property Taxes
7%
$275
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970