Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $172k initial cash invested.
-22.17%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$2,083
Rent
-$3,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $5,254 expenses = $3,171 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,083
Total Expenses
$5,254
Mortgage P&I
181%
$3,779
Property Taxes
10%
$208
Home Insurance
13%
$262
HOA
0%
$6
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521