Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.18% first-year return on $174k initial cash invested.
-18.18%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,718
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $6,350 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,415
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$6,350
Mortgage P&I
100%
$3,726
Property Taxes
14%
$536
Home Insurance
7%
$262
HOA
1%
$40
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930