Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $175k initial cash invested.
-23.11%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$1,900
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $5,278 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,900
Total Expenses
$5,278
Mortgage P&I
204%
$3,869
Property Taxes
12%
$235
Home Insurance
14%
$262
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475