Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $176k initial cash invested.
-15.65%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$4,087
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $6,383 expenses = $2,296 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,087
Total Expenses
$6,383
Mortgage P&I
90%
$3,670
Property Taxes
12%
$490
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022