Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $171k initial cash invested.
-17.55%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,303
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $5,806 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,303
Total Expenses
$5,806
Mortgage P&I
109%
$3,602
Property Taxes
11%
$357
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826