Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $173k initial cash invested.
-18.63%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,016
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $6,708 expenses = $2,692 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$6,708
Mortgage P&I
91%
$3,660
Property Taxes
14%
$549
Home Insurance
6%
$259
HOA
8%
$312
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004