Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $174k initial cash invested.
-23.31%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,448
Rent
-$3,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,448 income − $4,836 expenses = $3,388 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%
$7,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,448
Total Expenses
$4,836
Mortgage P&I
260%
$3,760
Property Taxes
8%
$120
Home Insurance
18%
$261
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362