Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $175k initial cash invested.
-23.22%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$1,983
Rent
-$3,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $5,379 expenses = $3,396 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$5,379
Mortgage P&I
196%
$3,895
Property Taxes
14%
$271
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496