Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $173k initial cash invested.
-15.72%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,512
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $6,775 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,512
Total Expenses
$6,775
Mortgage P&I
81%
$3,677
Property Taxes
15%
$674
Home Insurance
6%
$259
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128