Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.3% first-year return on $175k initial cash invested.
-24.3%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,183
Rent
-$3,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $6,737 expenses = $3,554 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
$3,183
Total Expenses
$6,737
Mortgage P&I
118%
$3,758
Property Taxes
37%
$1,190
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796