Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $176k initial cash invested.
-16.77%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,500
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $5,953 expenses = $2,453 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
$3,500
Total Expenses
$5,953
Mortgage P&I
106%
$3,713
Property Taxes
9%
$298
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875