Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.99% first-year return on $172k initial cash invested.
-2.99%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$7,123
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,123 income − $7,550 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,123
Total Expenses
$7,550
Mortgage P&I
51%
$3,631
Property Taxes
3%
$238
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$1,068
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,781