Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $175k initial cash invested.
-19.36%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,478
Rent
-$2,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $6,306 expenses = $2,828 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$6,306
Mortgage P&I
107%
$3,723
Property Taxes
19%
$669
Home Insurance
7%
$244
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870