Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $172k initial cash invested.
-18.85%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,461
Rent
-$2,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $6,169 expenses = $2,708 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,353
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,461
Total Expenses
$6,169
Mortgage P&I
108%
$3,726
Property Taxes
12%
$404
Home Insurance
8%
$271
HOA
3%
$108
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865