Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.51% first-year return on $175k initial cash invested.
-27.51%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,337
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,337 income − $5,355 expenses = $4,018 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,337
Total Expenses
$5,355
Mortgage P&I
282%
$3,772
Property Taxes
51%
$680
Home Insurance
20%
$262
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334