Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.95% first-year return on $172k initial cash invested.
-11.95%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$5,603
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,603 income − $7,316 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,603
Total Expenses
$7,316
Mortgage P&I
67%
$3,729
Property Taxes
11%
$636
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,401