Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.94% first-year return on $175k initial cash invested.
-18.94%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,312
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $6,079 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,312
Total Expenses
$6,079
Mortgage P&I
116%
$3,849
Property Taxes
11%
$379
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828