Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.39% first-year return on $175k initial cash invested.
-24.39%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,655
Rent
-$3,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $5,222 expenses = $3,567 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
$1,655
Total Expenses
$5,222
Mortgage P&I
235%
$3,895
Property Taxes
16%
$271
Home Insurance
16%
$262
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414