Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $172k initial cash invested.
-16.16%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,517
Rent
-$2,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,517 income − $5,836 expenses = $2,319 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,517
Total Expenses
$5,836
Mortgage P&I
103%
$3,635
Property Taxes
6%
$217
Home Insurance
8%
$273
HOA
1%
$22
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879