Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $175k initial cash invested.
-22.21%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,773
Rent
-$3,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,773 income − $7,021 expenses = $3,248 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,773
Total Expenses
$7,021
Mortgage P&I
100%
$3,758
Property Taxes
32%
$1,190
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943