Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $172k initial cash invested.
-19.14%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$4,266
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $7,004 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,266
Total Expenses
$7,004
Mortgage P&I
83%
$3,522
Property Taxes
27%
$1,172
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066