Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.78% first-year return on $172k initial cash invested.
-12.78%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,604
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $6,435 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,604
Total Expenses
$6,435
Mortgage P&I
80%
$3,664
Property Taxes
6%
$290
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151