Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $173k initial cash invested.
-15.56%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,710
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $6,949 expenses = $2,239 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,710
Total Expenses
$6,949
Mortgage P&I
79%
$3,705
Property Taxes
15%
$722
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178