Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $175k initial cash invested.
-23.65%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$2,691
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $6,147 expenses = $3,456 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
$2,691
Total Expenses
$6,147
Mortgage P&I
144%
$3,862
Property Taxes
20%
$544
Home Insurance
10%
$266
HOA
7%
$182
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673