Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $175k initial cash invested.
-21.65%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,118
Rent
-$3,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $6,272 expenses = $3,154 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,469
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$6,272
Mortgage P&I
121%
$3,766
Property Taxes
24%
$746
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780