Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24% first-year return on $175k initial cash invested.
-24%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,342
Rent
-$3,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,342 income − $4,851 expenses = $3,509 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,342
Total Expenses
$4,851
Mortgage P&I
285%
$3,830
Property Taxes
8%
$114
Home Insurance
20%
$262
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336