Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $173k initial cash invested.
-21.59%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,711
Rent
-$3,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $5,818 expenses = $3,107 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$5,818
Mortgage P&I
140%
$3,782
Property Taxes
17%
$474
Home Insurance
10%
$261
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678