Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $175k initial cash invested.
-10.26%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$5,451
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $6,951 expenses = $1,500 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,451
Total Expenses
$6,951
Mortgage P&I
68%
$3,707
Property Taxes
7%
$365
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363