Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $173k initial cash invested.
-26.38%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,154
Rent
-$3,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $6,958 expenses = $3,804 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$6,958
Mortgage P&I
119%
$3,765
Property Taxes
37%
$1,164
Home Insurance
8%
$255
HOA
8%
$261
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788