Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $174k initial cash invested.
-23.56%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,691
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $6,116 expenses = $3,425 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$6,116
Mortgage P&I
139%
$3,752
Property Taxes
21%
$563
Home Insurance
10%
$262
HOA
9%
$246
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673