Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.39% first-year return on $174k initial cash invested.
-22.39%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,834
Rent
-$3,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $6,085 expenses = $3,251 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$6,085
Mortgage P&I
131%
$3,724
Property Taxes
26%
$740
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708