Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $174k initial cash invested.
-23.49%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$3,023
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $6,434 expenses = $3,411 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
$3,023
Total Expenses
$6,434
Mortgage P&I
125%
$3,790
Property Taxes
31%
$931
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756