Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $174k initial cash invested.
-22.17%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$1,652
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $4,864 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,423
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,652
Total Expenses
$4,864
Mortgage P&I
225%
$3,716
Property Taxes
11%
$189
Home Insurance
10%
$166
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413