Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $172k initial cash invested.
-20.7%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,586
Rent
-$2,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $5,548 expenses = $2,962 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
$2,586
Total Expenses
$5,548
Mortgage P&I
141%
$3,650
Property Taxes
16%
$406
Home Insurance
10%
$252
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646