Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $174k initial cash invested.
-19.98%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$2,456
Rent
-$2,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $5,348 expenses = $2,892 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
$2,456
Total Expenses
$5,348
Mortgage P&I
152%
$3,727
Property Taxes
5%
$119
Home Insurance
13%
$324
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614