Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $171k initial cash invested.
-19.36%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,182
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $5,933 expenses = $2,751 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
$3,182
Total Expenses
$5,933
Mortgage P&I
113%
$3,595
Property Taxes
10%
$332
Home Insurance
8%
$262
HOA
7%
$217
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796