Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $176k initial cash invested.
-17.98%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$3,345
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $5,975 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,345
Total Expenses
$5,975
Mortgage P&I
115%
$3,851
Property Taxes
8%
$256
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836