Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $175k initial cash invested.
-18.91%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,223
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $5,974 expenses = $2,751 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$5,974
Mortgage P&I
115%
$3,714
Property Taxes
12%
$398
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806