Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $176k initial cash invested.
-11.21%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,479
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,479 income − $7,127 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,479
Total Expenses
$7,127
Mortgage P&I
68%
$3,748
Property Taxes
8%
$438
Home Insurance
5%
$271
HOA
1%
$40
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370