Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.42% first-year return on $172k initial cash invested.
-21.42%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,438
Rent
-$3,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $5,513 expenses = $3,075 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$5,513
Mortgage P&I
146%
$3,558
Property Taxes
18%
$444
Home Insurance
14%
$339
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610