Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.93% first-year return on $177k initial cash invested.
-12.93%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$4,925
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,925 income − $6,836 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,925
Total Expenses
$6,836
Mortgage P&I
74%
$3,650
Property Taxes
11%
$541
Home Insurance
5%
$256
HOA
1%
$25
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231