Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.27% first-year return on $174k initial cash invested.
-14.27%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$4,865
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,865 income − $6,929 expenses = $2,064 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,408
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,865
Total Expenses
$6,929
Mortgage P&I
75%
$3,647
Property Taxes
13%
$649
Home Insurance
6%
$280
HOA
0%
$17
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216