Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.91% first-year return on $176k initial cash invested.
-2.91%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$7,375
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,375 income − $7,803 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,375
Total Expenses
$7,803
Mortgage P&I
49%
$3,597
Property Taxes
6%
$412
Home Insurance
3%
$254
HOA
0%
$0
Property Management
15%
$1,106
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,844