Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $175k initial cash invested.
-25.25%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,177
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $5,866 expenses = $3,689 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$5,866
Mortgage P&I
174%
$3,797
Property Taxes
35%
$762
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544