Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $172k initial cash invested.
-18.3%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$3,719
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $6,335 expenses = $2,616 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$3,719
Total Expenses
$6,335
Mortgage P&I
99%
$3,699
Property Taxes
16%
$579
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930