Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $175k initial cash invested.
-16.55%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$3,603
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $6,011 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$6,011
Mortgage P&I
103%
$3,727
Property Taxes
7%
$248
Home Insurance
7%
$269
HOA
1%
$38
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901