Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $172k initial cash invested.
-18.66%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,516
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $6,197 expenses = $2,681 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
$3,516
Total Expenses
$6,197
Mortgage P&I
106%
$3,726
Property Taxes
11%
$404
Home Insurance
8%
$271
HOA
3%
$108
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879