Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $176k initial cash invested.
-21.22%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,442
Rent
-$3,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $6,546 expenses = $3,104 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,442
Total Expenses
$6,546
Mortgage P&I
110%
$3,802
Property Taxes
24%
$830
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860