Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $174k initial cash invested.
-22.75%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$2,647
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $5,948 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$5,948
Mortgage P&I
153%
$4,040
Property Taxes
12%
$326
Home Insurance
10%
$269
HOA
2%
$42
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662