Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.5% first-year return on $172k initial cash invested.
-28.5%
Cash On Cash
-0.45%
Cap Rate
-0.07
DSCR
$2,236
Rent
-$4,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $6,315 expenses = $4,079 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,236
Total Expenses
$6,315
Mortgage P&I
166%
$3,717
Property Taxes
53%
$1,176
Home Insurance
12%
$262
HOA
4%
$88
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559