Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.68% first-year return on $171k initial cash invested.
-29.68%
Cash On Cash
-0.99%
Cap Rate
-0.17
DSCR
$939
Rent
-$4,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$939 income − $5,175 expenses = $4,236 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$939
Total Expenses
$5,175
Mortgage P&I
383%
$3,595
Property Taxes
88%
$822
Home Insurance
27%
$256
HOA
5%
$50
Property Management
15%
$141
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$235