Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $175k initial cash invested.
-24.5%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,938
Rent
-$3,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,938 income − $5,515 expenses = $3,577 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,485
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,938
Total Expenses
$5,515
Mortgage P&I
192%
$3,717
Property Taxes
31%
$599
Home Insurance
14%
$268
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$484