Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.06% first-year return on $175k initial cash invested.
-5.06%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$6,398
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,398 income − $7,137 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,398
Total Expenses
$7,137
Mortgage P&I
58%
$3,730
Property Taxes
1%
$73
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600