Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $174k initial cash invested.
-20.68%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,574
Rent
-$3,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $5,575 expenses = $3,001 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,436
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$5,575
Mortgage P&I
146%
$3,753
Property Taxes
12%
$315
Home Insurance
11%
$271
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644