Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $174k initial cash invested.
-20.08%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,248
Rent
-$2,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $6,152 expenses = $2,904 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
$3,248
Total Expenses
$6,152
Mortgage P&I
112%
$3,647
Property Taxes
20%
$649
Home Insurance
9%
$280
HOA
1%
$17
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812