Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $174k initial cash invested.
-16.63%
Cash On Cash
2.11%
Cap Rate
0.37
DSCR
$3,940
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $6,349 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$6,349
Mortgage P&I
90%
$3,557
Property Taxes
16%
$634
Home Insurance
7%
$266
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985