Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.66% first-year return on $173k initial cash invested.
-28.66%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$1,191
Rent
-$4,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $5,327 expenses = $4,136 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
$1,191
Total Expenses
$5,327
Mortgage P&I
307%
$3,660
Property Taxes
70%
$832
Home Insurance
22%
$262
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298