Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $176k initial cash invested.
-23.38%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,359
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $5,779 expenses = $3,420 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,359
Total Expenses
$5,779
Mortgage P&I
161%
$3,796
Property Taxes
25%
$589
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590