Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $174k initial cash invested.
-20.1%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,425
Rent
-$2,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $5,334 expenses = $2,909 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$5,334
Mortgage P&I
154%
$3,727
Property Taxes
5%
$119
Home Insurance
13%
$324
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606