Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $173k initial cash invested.
-19.88%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$2,869
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $5,738 expenses = $2,869 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$5,738
Mortgage P&I
133%
$3,816
Property Taxes
7%
$196
Home Insurance
9%
$259
HOA
3%
$90
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717