Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $177k initial cash invested.
-21.27%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,774
Rent
-$3,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $5,914 expenses = $3,140 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$5,914
Mortgage P&I
132%
$3,652
Property Taxes
24%
$662
Home Insurance
10%
$268
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694