Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $174k initial cash invested.
-17.49%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,247
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $6,781 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,247
Total Expenses
$6,781
Mortgage P&I
88%
$3,728
Property Taxes
11%
$449
Home Insurance
6%
$273
HOA
7%
$292
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062