Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.62% first-year return on $174k initial cash invested.
-21.62%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$3,509
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,509 income − $6,650 expenses = $3,141 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,509
Total Expenses
$6,650
Mortgage P&I
108%
$3,782
Property Taxes
27%
$940
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877