Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.89% first-year return on $175k initial cash invested.
-27.89%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$988
Rent
-$4,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$988 income − $5,064 expenses = $4,076 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$988
Total Expenses
$5,064
Mortgage P&I
384%
$3,793
Property Taxes
53%
$525
Home Insurance
27%
$271
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$247