Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.7% first-year return on $173k initial cash invested.
-24.7%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,556
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $6,127 expenses = $3,571 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,404
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$6,127
Mortgage P&I
142%
$3,624
Property Taxes
28%
$728
Home Insurance
10%
$259
HOA
11%
$290
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639