Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $172k initial cash invested.
-22.08%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,456
Rent
-$3,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $6,614 expenses = $3,158 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
$3,456
Total Expenses
$6,614
Mortgage P&I
102%
$3,522
Property Taxes
34%
$1,172
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864