Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $173k initial cash invested.
-18.42%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,804
Rent
-$2,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $6,457 expenses = $2,653 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$6,457
Mortgage P&I
99%
$3,767
Property Taxes
14%
$516
Home Insurance
7%
$261
HOA
2%
$87
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951