Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $176k initial cash invested.
-25.45%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,609
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $5,331 expenses = $3,722 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
$1,609
Total Expenses
$5,331
Mortgage P&I
245%
$3,942
Property Taxes
22%
$356
Home Insurance
16%
$262
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402