Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.7% first-year return on $174k initial cash invested.
-22.7%
Cash On Cash
1.37%
Cap Rate
0.21
DSCR
$2,748
Rent
-$3,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $6,031 expenses = $3,283 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$6,031
Mortgage P&I
146%
$4,017
Property Taxes
15%
$419
Home Insurance
10%
$276
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687