Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $172k initial cash invested.
-20.34%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,685
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $5,596 expenses = $2,911 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,319
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$5,596
Mortgage P&I
136%
$3,650
Property Taxes
15%
$406
Home Insurance
9%
$252
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671