Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $177k initial cash invested.
-24.48%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,949
Rent
-$3,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $6,551 expenses = $3,602 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$6,551
Mortgage P&I
131%
$3,854
Property Taxes
21%
$612
Home Insurance
9%
$280
HOA
13%
$390
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737