Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $175k initial cash invested.
-21.47%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$3,076
Rent
-$3,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $6,215 expenses = $3,139 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$6,215
Mortgage P&I
128%
$3,943
Property Taxes
17%
$534
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769