Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $172k initial cash invested.
-19.66%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,270
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $6,086 expenses = $2,816 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$6,086
Mortgage P&I
111%
$3,617
Property Taxes
19%
$637
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818