Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $173k initial cash invested.
-18.3%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$3,622
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $6,256 expenses = $2,634 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
$3,622
Total Expenses
$6,256
Mortgage P&I
104%
$3,782
Property Taxes
13%
$474
Home Insurance
7%
$261
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906