Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $175k initial cash invested.
-22.07%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,623
Rent
-$3,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $5,836 expenses = $3,213 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
$2,623
Total Expenses
$5,836
Mortgage P&I
141%
$3,707
Property Taxes
23%
$611
Home Insurance
10%
$259
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656