Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $173k initial cash invested.
-15.78%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$3,359
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,359 income − $5,630 expenses = $2,271 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
$3,359
Total Expenses
$5,630
Mortgage P&I
107%
$3,608
Property Taxes
5%
$152
Home Insurance
8%
$258
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840