Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.79% first-year return on $175k initial cash invested.
-24.79%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,545
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $5,170 expenses = $3,625 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
$1,545
Total Expenses
$5,170
Mortgage P&I
252%
$3,895
Property Taxes
18%
$271
Home Insurance
17%
$262
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386