Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.23% first-year return on $176k initial cash invested.
-7.23%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$6,008
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,008 income − $7,066 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,008
Total Expenses
$7,066
Mortgage P&I
62%
$3,704
Property Taxes
4%
$217
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502