Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $171k initial cash invested.
-16.07%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,595
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,595 income − $6,890 expenses = $2,295 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,595
Total Expenses
$6,890
Mortgage P&I
79%
$3,625
Property Taxes
17%
$793
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,149