Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $172k initial cash invested.
-15.72%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$4,428
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $6,687 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,428
Total Expenses
$6,687
Mortgage P&I
85%
$3,757
Property Taxes
12%
$539
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107