Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $171k initial cash invested.
-22.86%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,117
Rent
-$3,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $5,373 expenses = $3,256 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$5,373
Mortgage P&I
172%
$3,637
Property Taxes
22%
$457
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529