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
-0.33%
Cap Rate
-0.05
DSCR
$1,247
Rent
-$3,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,247 income − $5,226 expenses = $3,979 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
$1,247
Total Expenses
$5,226
Mortgage P&I
299%
$3,729
Property Taxes
51%
$636
Home Insurance
21%
$262
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312