Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $173k initial cash invested.
-20.02%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,479
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $6,360 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,479
Total Expenses
$6,360
Mortgage P&I
105%
$3,662
Property Taxes
10%
$365
Home Insurance
8%
$263
HOA
12%
$400
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870