Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $173k initial cash invested.
-20.5%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,415
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $6,368 expenses = $2,953 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,415
Total Expenses
$6,368
Mortgage P&I
108%
$3,688
Property Taxes
23%
$778
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854