Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $175k initial cash invested.
-22.22%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,376
Rent
-$3,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $5,624 expenses = $3,248 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
$2,376
Total Expenses
$5,624
Mortgage P&I
158%
$3,749
Property Taxes
20%
$473
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594