Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.4% first-year return on $176k initial cash invested.
-24.4%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,876
Rent
-$3,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $5,445 expenses = $3,569 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,876
Total Expenses
$5,445
Mortgage P&I
202%
$3,798
Property Taxes
25%
$460
Home Insurance
14%
$262
HOA
1%
$25
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469