Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $173k initial cash invested.
-18.13%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,779
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $6,393 expenses = $2,614 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,779
Total Expenses
$6,393
Mortgage P&I
99%
$3,731
Property Taxes
16%
$586
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945