Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $176k initial cash invested.
-18.4%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,434
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $6,125 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$6,125
Mortgage P&I
109%
$3,752
Property Taxes
14%
$464
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858