Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $172k initial cash invested.
-18.76%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$3,348
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $6,044 expenses = $2,696 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
$3,348
Total Expenses
$6,044
Mortgage P&I
108%
$3,601
Property Taxes
18%
$603
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837