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
1.01%
Cap Rate
0.17
DSCR
$3,414
Rent
-$3,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $6,570 expenses = $3,156 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,414
Total Expenses
$6,570
Mortgage P&I
107%
$3,639
Property Taxes
30%
$1,034
Home Insurance
8%
$257
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854