Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $176k initial cash invested.
-17.9%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,913
Rent
-$2,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,913 income − $6,532 expenses = $2,619 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,913
Total Expenses
$6,532
Mortgage P&I
96%
$3,770
Property Taxes
16%
$612
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978