Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.41% first-year return on $178k initial cash invested.
-23.41%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$2,142
Rent
-$3,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $5,624 expenses = $3,482 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,356
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,142
Total Expenses
$5,624
Mortgage P&I
174%
$3,720
Property Taxes
29%
$613
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536