Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $175k initial cash invested.
-19.85%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,209
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $6,108 expenses = $2,899 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%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,209
Total Expenses
$6,108
Mortgage P&I
116%
$3,728
Property Taxes
7%
$211
Home Insurance
8%
$262
HOA
11%
$368
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802