Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $174k initial cash invested.
-23.59%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,685
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $5,104 expenses = $3,419 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
$1,685
Total Expenses
$5,104
Mortgage P&I
218%
$3,680
Property Taxes
20%
$345
Home Insurance
16%
$271
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421