Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.08% first-year return on $172k initial cash invested.
-28.08%
Cash On Cash
-0.57%
Cap Rate
-0.1
DSCR
$358
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$358 income − $4,381 expenses = $4,023 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%
$7,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$358
Total Expenses
$4,381
Mortgage P&I
1022%
$3,659
Property Taxes
71%
$254
Home Insurance
73%
$262
HOA
10%
$34
Property Management
15%
$54
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$90