Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $176k initial cash invested.
-19.98%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,829
Rent
-$2,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $5,751 expenses = $2,922 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$5,751
Mortgage P&I
138%
$3,896
Property Taxes
8%
$236
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707