Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $175k initial cash invested.
-20.56%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,246
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $6,252 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,246
Total Expenses
$6,252
Mortgage P&I
114%
$3,694
Property Taxes
23%
$737
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812