Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.01% first-year return on $175k initial cash invested.
-25.01%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$1,558
Rent
-$3,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $5,213 expenses = $3,655 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,558
Total Expenses
$5,213
Mortgage P&I
264%
$4,120
Property Taxes
5%
$83
Home Insurance
17%
$262
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390