Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $173k initial cash invested.
-18.48%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$4,290
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $6,961 expenses = $2,671 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
$4,290
Total Expenses
$6,961
Mortgage P&I
84%
$3,624
Property Taxes
17%
$728
Home Insurance
6%
$259
HOA
7%
$290
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072