Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.32% first-year return on $173k initial cash invested.
-28.32%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,743
Rent
-$4,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $6,831 expenses = $4,088 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$6,831
Mortgage P&I
148%
$4,062
Property Taxes
40%
$1,093
Home Insurance
9%
$259
HOA
4%
$100
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686