Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $174k initial cash invested.
-24.9%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,784
Rent
-$3,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $5,396 expenses = $3,612 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$5,396
Mortgage P&I
214%
$3,818
Property Taxes
26%
$460
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446