Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $176k initial cash invested.
-16.28%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$3,636
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $6,017 expenses = $2,381 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
$3,636
Total Expenses
$6,017
Mortgage P&I
102%
$3,713
Property Taxes
8%
$298
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909