Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $179k initial cash invested.
-16.09%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$5,475
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $7,880 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,396
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,475
Total Expenses
$7,880
Mortgage P&I
67%
$3,670
Property Taxes
24%
$1,314
Home Insurance
5%
$268
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,369