Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $172k initial cash invested.
-21.97%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,011
Rent
-$3,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $5,167 expenses = $3,156 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,011
Total Expenses
$5,167
Mortgage P&I
184%
$3,709
Property Taxes
12%
$236
Home Insurance
13%
$257
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$503