Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $173k initial cash invested.
-17.89%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,845
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,845 income − $6,426 expenses = $2,581 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,845
Total Expenses
$6,426
Mortgage P&I
95%
$3,640
Property Taxes
18%
$697
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961