Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $174k initial cash invested.
-12.21%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,918
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $6,693 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$6,693
Mortgage P&I
76%
$3,757
Property Taxes
4%
$192
Home Insurance
6%
$274
HOA
2%
$108
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230