Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $175k initial cash invested.
-22.44%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,712
Rent
-$3,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $5,994 expenses = $3,282 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
$2,712
Total Expenses
$5,994
Mortgage P&I
136%
$3,694
Property Taxes
27%
$737
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678