Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.62% first-year return on $175k initial cash invested.
-24.62%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,187
Rent
-$3,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $5,787 expenses = $3,600 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$5,787
Mortgage P&I
171%
$3,743
Property Taxes
34%
$733
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$547