Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $173k initial cash invested.
-22.33%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$2,682
Rent
-$3,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $5,902 expenses = $3,220 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,383
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$5,902
Mortgage P&I
133%
$3,571
Property Taxes
30%
$800
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670