Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $175k initial cash invested.
-22.3%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,760
Rent
-$3,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $6,009 expenses = $3,249 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$6,009
Mortgage P&I
140%
$3,874
Property Taxes
20%
$545
Home Insurance
10%
$266
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690