Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.69% first-year return on $174k initial cash invested.
-22.69%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,501
Rent
-$3,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $5,799 expenses = $3,298 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
$2,501
Total Expenses
$5,799
Mortgage P&I
149%
$3,725
Property Taxes
25%
$613
Home Insurance
10%
$261
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625