Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $172k initial cash invested.
-25.55%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,904
Rent
-$3,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $5,570 expenses = $3,666 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
$1,904
Total Expenses
$5,570
Mortgage P&I
194%
$3,693
Property Taxes
36%
$693
Home Insurance
14%
$270
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476