Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.91% first-year return on $174k initial cash invested.
-26.91%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$2,067
Rent
-$3,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $5,976 expenses = $3,909 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,442
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$5,976
Mortgage P&I
183%
$3,790
Property Taxes
45%
$931
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517