Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $174k initial cash invested.
-11.15%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$5,211
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,211 income − $6,832 expenses = $1,621 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
$5,211
Total Expenses
$6,832
Mortgage P&I
72%
$3,757
Property Taxes
4%
$192
Home Insurance
5%
$274
HOA
2%
$108
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,303