Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $174k initial cash invested.
-11.32%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$4,494
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $6,137 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,494
Total Expenses
$6,137
Mortgage P&I
80%
$3,575
Property Taxes
3%
$154
Home Insurance
6%
$250
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124