Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $181k initial cash invested.
-21.65%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,008
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $6,282 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,008
Total Expenses
$6,282
Mortgage P&I
126%
$3,784
Property Taxes
26%
$793
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752