Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $172k initial cash invested.
-16.04%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,977
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,977 income − $6,278 expenses = $2,301 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,977
Total Expenses
$6,278
Mortgage P&I
90%
$3,582
Property Taxes
13%
$519
Home Insurance
7%
$268
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994