Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $174k initial cash invested.
-19.76%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,322
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $5,185 expenses = $2,863 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
$2,322
Total Expenses
$5,185
Mortgage P&I
160%
$3,716
Property Taxes
8%
$189
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580