Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.9% first-year return on $171k initial cash invested.
-28.9%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,717
Rent
-$4,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,717 income − $5,841 expenses = $4,124 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,298
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,717
Total Expenses
$5,841
Mortgage P&I
237%
$4,061
Property Taxes
41%
$698
Home Insurance
15%
$257
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429