Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $175k initial cash invested.
-23.49%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,734
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $6,166 expenses = $3,432 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$6,166
Mortgage P&I
141%
$3,862
Property Taxes
20%
$544
Home Insurance
10%
$266
HOA
7%
$182
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684