Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.32% first-year return on $174k initial cash invested.
-17.32%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,331
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,331 income − $6,845 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,436
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,331
Total Expenses
$6,845
Mortgage P&I
87%
$3,764
Property Taxes
16%
$712
Home Insurance
6%
$262
HOA
1%
$28
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083