Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.34% first-year return on $174k initial cash invested.
-24.34%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,037
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $5,576 expenses = $3,539 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$5,576
Mortgage P&I
183%
$3,725
Property Taxes
30%
$613
Home Insurance
13%
$261
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509