Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $172k initial cash invested.
-22.59%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,209
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $5,441 expenses = $3,232 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$5,441
Mortgage P&I
164%
$3,614
Property Taxes
23%
$506
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552