Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $175k initial cash invested.
-19.61%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,686
Rent
-$2,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $5,550 expenses = $2,864 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$5,550
Mortgage P&I
140%
$3,754
Property Taxes
9%
$245
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672