Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.27% first-year return on $172k initial cash invested.
-20.27%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,713
Rent
-$2,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,713 income − $6,618 expenses = $2,905 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,713
Total Expenses
$6,618
Mortgage P&I
102%
$3,804
Property Taxes
20%
$751
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928