Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $173k initial cash invested.
-14.89%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,604
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $5,748 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$5,748
Mortgage P&I
100%
$3,608
Property Taxes
4%
$152
Home Insurance
7%
$258
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901