Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $176k initial cash invested.
-22.28%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,358
Rent
-$3,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $5,616 expenses = $3,258 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$5,616
Mortgage P&I
163%
$3,853
Property Taxes
16%
$369
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590