Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.38% first-year return on $173k initial cash invested.
-13.38%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$4,695
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $6,625 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$6,625
Mortgage P&I
79%
$3,714
Property Taxes
9%
$399
Home Insurance
6%
$258
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174