Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $175k initial cash invested.
-26.45%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$1,333
Rent
-$3,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,333 income − $5,199 expenses = $3,866 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,333
Total Expenses
$5,199
Mortgage P&I
282%
$3,753
Property Taxes
41%
$545
Home Insurance
20%
$262
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$333