Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $172k initial cash invested.
-15.12%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$4,721
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,721 income − $6,892 expenses = $2,171 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,721
Total Expenses
$6,892
Mortgage P&I
78%
$3,688
Property Taxes
14%
$681
Home Insurance
5%
$257
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180