Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $171k initial cash invested.
-16.11%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,008
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $6,305 expenses = $2,297 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$6,305
Mortgage P&I
91%
$3,664
Property Taxes
12%
$464
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002