Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $175k initial cash invested.
-21.93%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,665
Rent
-$3,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $5,857 expenses = $3,192 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$5,857
Mortgage P&I
139%
$3,707
Property Taxes
23%
$611
Home Insurance
10%
$259
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666