Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.1% first-year return on $175k initial cash invested.
-21.1%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,523
Rent
-$3,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $5,607 expenses = $3,084 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$5,607
Mortgage P&I
151%
$3,816
Property Taxes
13%
$318
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631