Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $174k initial cash invested.
-17.18%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$3,476
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $5,962 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$5,962
Mortgage P&I
108%
$3,767
Property Taxes
8%
$275
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869