Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $176k initial cash invested.
-21.56%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$2,846
Rent
-$3,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $6,003 expenses = $3,157 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$6,003
Mortgage P&I
128%
$3,653
Property Taxes
23%
$661
Home Insurance
11%
$315
HOA
0%
$7
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712