Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $176k initial cash invested.
-21.74%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,824
Rent
-$3,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $6,003 expenses = $3,179 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
$2,824
Total Expenses
$6,003
Mortgage P&I
134%
$3,796
Property Taxes
21%
$589
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706