Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $173k initial cash invested.
-25.74%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$2,019
Rent
-$3,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $5,734 expenses = $3,715 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,019
Total Expenses
$5,734
Mortgage P&I
199%
$4,023
Property Taxes
12%
$240
Home Insurance
13%
$259
HOA
12%
$242
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505