Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $173k initial cash invested.
-25.12%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,901
Rent
-$3,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $5,527 expenses = $3,626 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
$1,901
Total Expenses
$5,527
Mortgage P&I
195%
$3,713
Property Taxes
34%
$640
Home Insurance
14%
$262
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475