Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.17% first-year return on $175k initial cash invested.
-24.17%
Cash On Cash
1.36%
Cap Rate
0.2
DSCR
$3,295
Rent
-$3,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,295 income − $6,825 expenses = $3,530 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,295
Total Expenses
$6,825
Mortgage P&I
129%
$4,245
Property Taxes
22%
$736
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824