Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $175k initial cash invested.
-19.79%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,979
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $5,857 expenses = $2,878 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
$2,979
Total Expenses
$5,857
Mortgage P&I
125%
$3,714
Property Taxes
13%
$398
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745