Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $173k initial cash invested.
-23.51%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,841
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $5,233 expenses = $3,392 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,386
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,841
Total Expenses
$5,233
Mortgage P&I
204%
$3,757
Property Taxes
18%
$330
Home Insurance
14%
$262
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460