Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $174k initial cash invested.
-14.37%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$4,897
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,897 income − $6,975 expenses = $2,078 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,408
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,897
Total Expenses
$6,975
Mortgage P&I
77%
$3,776
Property Taxes
12%
$586
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224