Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $176k initial cash invested.
-16.63%
Cash On Cash
2.02%
Cap Rate
0.36
DSCR
$4,160
Rent
-$2,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $6,592 expenses = $2,432 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$6,592
Mortgage P&I
85%
$3,528
Property Taxes
19%
$806
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040