Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $175k initial cash invested.
-22.62%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$2,471
Rent
-$3,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $5,776 expenses = $3,305 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
$2,471
Total Expenses
$5,776
Mortgage P&I
154%
$3,793
Property Taxes
21%
$525
Home Insurance
11%
$271
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618