Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $172k initial cash invested.
-18.21%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$4,129
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,129 income − $6,743 expenses = $2,614 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,129
Total Expenses
$6,743
Mortgage P&I
92%
$3,788
Property Taxes
17%
$712
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032