Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $174k initial cash invested.
-19%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$2,720
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $5,479 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$5,479
Mortgage P&I
133%
$3,611
Property Taxes
11%
$294
Home Insurance
10%
$268
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680