Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $175k initial cash invested.
-22.07%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,052
Rent
-$3,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $5,280 expenses = $3,228 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,052
Total Expenses
$5,280
Mortgage P&I
183%
$3,765
Property Taxes
13%
$268
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513