Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $176k initial cash invested.
-11.23%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$4,568
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $6,210 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,568
Total Expenses
$6,210
Mortgage P&I
80%
$3,638
Property Taxes
3%
$117
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142