Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $172k initial cash invested.
-19.84%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,049
Rent
-$2,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $5,900 expenses = $2,851 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$5,900
Mortgage P&I
118%
$3,601
Property Taxes
20%
$603
Home Insurance
8%
$233
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762