Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $174k initial cash invested.
-20.97%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,384
Rent
-$3,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $6,422 expenses = $3,038 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$6,422
Mortgage P&I
109%
$3,674
Property Taxes
25%
$856
Home Insurance
8%
$268
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846