Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $174k initial cash invested.
-20.99%
Cash On Cash
1.6%
Cap Rate
0.25
DSCR
$3,544
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $6,593 expenses = $3,049 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
$3,544
Total Expenses
$6,593
Mortgage P&I
110%
$3,898
Property Taxes
21%
$731
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886