Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $172k initial cash invested.
-13.9%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$5,119
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,119 income − $7,114 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,119
Total Expenses
$7,114
Mortgage P&I
72%
$3,693
Property Taxes
14%
$693
Home Insurance
5%
$270
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280