Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.41% first-year return on $173k initial cash invested.
-14.41%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$4,118
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $6,193 expenses = $2,075 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
$4,118
Total Expenses
$6,193
Mortgage P&I
90%
$3,692
Property Taxes
6%
$265
Home Insurance
6%
$258
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030