Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.65% first-year return on $173k initial cash invested.
-12.65%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$4,791
Rent
-$1,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $6,616 expenses = $1,825 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%
$7,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$6,616
Mortgage P&I
78%
$3,713
Property Taxes
7%
$333
Home Insurance
6%
$269
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198