Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $175k initial cash invested.
-16.04%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$4,111
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,111 income − $6,447 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,111
Total Expenses
$6,447
Mortgage P&I
90%
$3,693
Property Taxes
13%
$519
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028