Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $176k initial cash invested.
-22.13%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,211
Rent
-$3,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $5,448 expenses = $3,237 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$5,448
Mortgage P&I
171%
$3,772
Property Taxes
15%
$323
Home Insurance
12%
$262
HOA
1%
$30
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553