Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $172k initial cash invested.
-17.77%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,139
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $6,693 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,354
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,139
Total Expenses
$6,693
Mortgage P&I
91%
$3,776
Property Taxes
16%
$677
Home Insurance
6%
$252
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035