Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.62% first-year return on $174k initial cash invested.
-23.62%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,132
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $5,561 expenses = $3,429 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,437
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$5,561
Mortgage P&I
174%
$3,703
Property Taxes
27%
$573
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533