Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $173k initial cash invested.
-29.38%
Cash On Cash
-0.7%
Cap Rate
-0.11
DSCR
$1,004
Rent
-$4,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,004 income − $5,240 expenses = $4,236 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,383
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,004
Total Expenses
$5,240
Mortgage P&I
375%
$3,764
Property Taxes
73%
$732
Home Insurance
26%
$262
HOA
0%
$0
Property Management
15%
$151
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$251