Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $175k initial cash invested.
-18.45%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,468
Rent
-$2,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $6,158 expenses = $2,690 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$6,158
Mortgage P&I
107%
$3,700
Property Taxes
15%
$520
Home Insurance
8%
$273
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867