Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.8% first-year return on $176k initial cash invested.
-31.8%
Cash On Cash
-0.88%
Cap Rate
-0.13
DSCR
$704
Rent
-$4,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$704 income − $5,355 expenses = $4,651 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$704
Total Expenses
$5,355
Mortgage P&I
579%
$4,074
Property Taxes
97%
$681
Home Insurance
37%
$262
HOA
0%
$0
Property Management
15%
$106
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$176