Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $175k initial cash invested.
-19.28%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$3,750
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $6,570 expenses = $2,820 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$6,570
Mortgage P&I
100%
$3,762
Property Taxes
20%
$743
Home Insurance
7%
$262
HOA
0%
$3
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938