Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $172k initial cash invested.
-26.36%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$2,291
Rent
-$3,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $6,076 expenses = $3,785 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
$2,291
Total Expenses
$6,076
Mortgage P&I
155%
$3,553
Property Taxes
51%
$1,165
Home Insurance
11%
$257
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573