Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.26% first-year return on $174k initial cash invested.
-29.26%
Cash On Cash
-0.88%
Cap Rate
-0.15
DSCR
$1,662
Rent
-$4,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $5,914 expenses = $4,252 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,662
Total Expenses
$5,914
Mortgage P&I
219%
$3,638
Property Taxes
52%
$867
Home Insurance
16%
$268
HOA
21%
$344
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$416