Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.45% first-year return on $174k initial cash invested.
-22.45%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,002
Rent
-$3,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $5,256 expenses = $3,254 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,425
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$5,256
Mortgage P&I
184%
$3,680
Property Taxes
17%
$345
Home Insurance
14%
$271
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500