Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $172k initial cash invested.
-17.98%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$4,091
Rent
-$2,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $6,664 expenses = $2,573 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,322
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,091
Total Expenses
$6,664
Mortgage P&I
86%
$3,535
Property Taxes
22%
$907
Home Insurance
6%
$257
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023