Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $172k initial cash invested.
-22.97%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,255
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $5,545 expenses = $3,290 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,255
Total Expenses
$5,545
Mortgage P&I
165%
$3,711
Property Taxes
21%
$484
Home Insurance
12%
$268
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564