Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.14% first-year return on $174k initial cash invested.
-31.14%
Cash On Cash
-1.36%
Cap Rate
-0.23
DSCR
$1,140
Rent
-$4,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,140 income − $5,665 expenses = $4,525 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
$1,140
Total Expenses
$5,665
Mortgage P&I
319%
$3,638
Property Taxes
76%
$867
Home Insurance
24%
$268
HOA
30%
$344
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285