Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $171k initial cash invested.
-24.81%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$2,602
Rent
-$3,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $6,133 expenses = $3,531 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$6,133
Mortgage P&I
141%
$3,666
Property Taxes
36%
$943
Home Insurance
10%
$255
HOA
1%
$21
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650