Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $175k initial cash invested.
-23.34%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,158
Rent
-$3,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $5,566 expenses = $3,408 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,488
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$5,566
Mortgage P&I
177%
$3,822
Property Taxes
20%
$428
Home Insurance
13%
$280
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540