Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.1% first-year return on $175k initial cash invested.
-15.1%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$4,204
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $6,410 expenses = $2,206 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,204
Total Expenses
$6,410
Mortgage P&I
90%
$3,804
Property Taxes
8%
$326
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051