Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.23% first-year return on $173k initial cash invested.
-12.23%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,720
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $6,481 expenses = $1,761 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%
$7,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,720
Total Expenses
$6,481
Mortgage P&I
78%
$3,692
Property Taxes
6%
$265
Home Insurance
5%
$258
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180