Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.06% first-year return on $175k initial cash invested.
-24.06%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,954
Rent
-$3,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $5,467 expenses = $3,513 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
$1,954
Total Expenses
$5,467
Mortgage P&I
196%
$3,822
Property Taxes
22%
$428
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488