Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.35% first-year return on $175k initial cash invested.
-11.35%
Cash On Cash
4.28%
Cap Rate
0.65
DSCR
$6,089
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,089 income − $7,741 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,089
Total Expenses
$7,741
Mortgage P&I
67%
$4,067
Property Taxes
8%
$475
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,522