Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $175k initial cash invested.
-14.88%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$4,437
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $6,611 expenses = $2,174 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,437
Total Expenses
$6,611
Mortgage P&I
85%
$3,773
Property Taxes
10%
$447
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109