Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $172k initial cash invested.
-11.49%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$5,707
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,707 income − $7,355 expenses = $1,648 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%
$7,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,707
Total Expenses
$7,355
Mortgage P&I
64%
$3,639
Property Taxes
12%
$706
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,427