Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $175k initial cash invested.
-21.58%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,558
Rent
-$3,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $5,712 expenses = $3,154 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%
$7,496
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$5,712
Mortgage P&I
147%
$3,749
Property Taxes
18%
$473
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640