Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.06% first-year return on $174k initial cash invested.
-16.06%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$3,933
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $6,265 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$6,265
Mortgage P&I
93%
$3,662
Property Taxes
8%
$334
Home Insurance
7%
$262
HOA
3%
$120
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983