Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $176k initial cash invested.
-25.29%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,655
Rent
-$3,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $5,354 expenses = $3,699 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,655
Total Expenses
$5,354
Mortgage P&I
238%
$3,942
Property Taxes
22%
$356
Home Insurance
16%
$262
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414