Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $171k initial cash invested.
-20.12%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,776
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $5,635 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$5,635
Mortgage P&I
130%
$3,615
Property Taxes
15%
$426
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694