Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $173k initial cash invested.
-24.75%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,002
Rent
-$3,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $5,575 expenses = $3,573 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$5,575
Mortgage P&I
185%
$3,713
Property Taxes
32%
$640
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500