Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.64% first-year return on $177k initial cash invested.
-24.64%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,299
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $5,928 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,559
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,299
Total Expenses
$5,928
Mortgage P&I
163%
$3,754
Property Taxes
21%
$480
Home Insurance
14%
$315
HOA
12%
$275
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575