Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $174k initial cash invested.
-22.01%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,444
Rent
-$3,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $5,629 expenses = $3,185 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$5,629
Mortgage P&I
152%
$3,708
Property Taxes
17%
$420
Home Insurance
11%
$266
HOA
3%
$61
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611