Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.17% first-year return on $174k initial cash invested.
-24.17%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,336
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $5,846 expenses = $3,510 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
$2,336
Total Expenses
$5,846
Mortgage P&I
159%
$3,724
Property Taxes
32%
$740
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584