Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.96% first-year return on $173k initial cash invested.
-26.96%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,327
Rent
-$3,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $5,217 expenses = $3,890 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
$1,327
Total Expenses
$5,217
Mortgage P&I
274%
$3,640
Property Taxes
53%
$697
Home Insurance
18%
$243
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332