Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.15% first-year return on $172k initial cash invested.
-15.15%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,394
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $6,567 expenses = $2,173 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$6,567
Mortgage P&I
83%
$3,648
Property Taxes
11%
$495
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098