Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.76% first-year return on $172k initial cash invested.
-27.76%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$1,025
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,025 income − $5,015 expenses = $3,990 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,025
Total Expenses
$5,015
Mortgage P&I
361%
$3,697
Property Taxes
55%
$564
Home Insurance
26%
$262
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256