Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $171k initial cash invested.
-24.12%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,464
Rent
-$3,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $5,907 expenses = $3,443 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
$2,464
Total Expenses
$5,907
Mortgage P&I
146%
$3,595
Property Taxes
33%
$822
Home Insurance
10%
$256
HOA
2%
$50
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616