Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $173k initial cash invested.
-23.72%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,228
Rent
-$3,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $5,643 expenses = $3,415 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$5,643
Mortgage P&I
161%
$3,579
Property Taxes
32%
$720
Home Insurance
12%
$275
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557