Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.29% first-year return on $173k initial cash invested.
-27.29%
Cash On Cash
0.28%
Cap Rate
0.04
DSCR
$1,957
Rent
-$3,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $5,882 expenses = $3,925 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,957
Total Expenses
$5,882
Mortgage P&I
205%
$4,017
Property Taxes
34%
$668
Home Insurance
13%
$258
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489