Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.82% first-year return on $176k initial cash invested.
-25.82%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,164
Rent
-$3,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $6,954 expenses = $3,790 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$6,954
Mortgage P&I
120%
$3,782
Property Taxes
43%
$1,376
Home Insurance
9%
$276
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791