Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $174k initial cash invested.
-20.12%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,169
Rent
-$2,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $5,094 expenses = $2,925 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$5,094
Mortgage P&I
165%
$3,569
Property Taxes
10%
$223
Home Insurance
12%
$261
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542