Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.07% first-year return on $173k initial cash invested.
-25.07%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$2,454
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $6,079 expenses = $3,625 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
$2,454
Total Expenses
$6,079
Mortgage P&I
148%
$3,624
Property Taxes
30%
$728
Home Insurance
11%
$259
HOA
12%
$290
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614