Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $173k initial cash invested.
-20.76%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$3,154
Rent
-$2,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $6,144 expenses = $2,990 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
$3,154
Total Expenses
$6,144
Mortgage P&I
119%
$3,767
Property Taxes
16%
$516
Home Insurance
8%
$261
HOA
3%
$87
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788