Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26% first-year return on $175k initial cash invested.
-26%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,968
Rent
-$3,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $5,766 expenses = $3,798 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
$1,968
Total Expenses
$5,766
Mortgage P&I
193%
$3,797
Property Taxes
39%
$762
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492