Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $174k initial cash invested.
-21.22%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$3,476
Rent
-$3,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $6,559 expenses = $3,083 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$6,559
Mortgage P&I
112%
$3,898
Property Taxes
21%
$731
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869