Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $175k initial cash invested.
-23.15%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,697
Rent
-$3,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $6,068 expenses = $3,371 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,697
Total Expenses
$6,068
Mortgage P&I
140%
$3,783
Property Taxes
21%
$554
Home Insurance
9%
$254
HOA
7%
$182
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674