Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.89% first-year return on $176k initial cash invested.
-19.89%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$4,487
Rent
-$2,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $7,396 expenses = $2,909 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,487
Total Expenses
$7,396
Mortgage P&I
85%
$3,808
Property Taxes
26%
$1,173
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122