Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $175k initial cash invested.
-18.3%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,018
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $5,688 expenses = $2,670 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$5,688
Mortgage P&I
123%
$3,715
Property Taxes
5%
$142
Home Insurance
9%
$262
HOA
4%
$120
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754