Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $176k initial cash invested.
-14.54%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$4,535
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,535 income − $6,673 expenses = $2,138 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
$4,535
Total Expenses
$6,673
Mortgage P&I
83%
$3,748
Property Taxes
10%
$438
Home Insurance
6%
$271
HOA
1%
$40
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134