Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $176k initial cash invested.
-21.12%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,762
Rent
-$3,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $6,860 expenses = $3,098 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$6,860
Mortgage P&I
97%
$3,641
Property Taxes
29%
$1,078
Home Insurance
8%
$297
HOA
1%
$40
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940