Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.93% first-year return on $172k initial cash invested.
-27.93%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$989
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$989 income − $4,990 expenses = $4,001 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
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
$989
Total Expenses
$4,990
Mortgage P&I
370%
$3,657
Property Taxes
60%
$596
Home Insurance
26%
$262
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$247