Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.22% first-year return on $175k initial cash invested.
-15.22%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$3,487
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $5,710 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,487
Total Expenses
$5,710
Mortgage P&I
104%
$3,621
Property Taxes
4%
$154
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872