Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.82% first-year return on $174k initial cash invested.
-27.82%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$1,810
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $5,851 expenses = $4,041 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
$1,810
Total Expenses
$5,851
Mortgage P&I
209%
$3,790
Property Taxes
51%
$931
Home Insurance
14%
$262
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452