Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $174k initial cash invested.
-19.09%
Cash On Cash
2.3%
Cap Rate
0.35
DSCR
$3,845
Rent
-$2,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,845 income − $6,619 expenses = $2,774 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,845
Total Expenses
$6,619
Mortgage P&I
105%
$4,046
Property Taxes
8%
$321
Home Insurance
9%
$348
HOA
2%
$58
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961