Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $171k initial cash invested.
-22.96%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,088
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $5,359 expenses = $3,271 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
$2,088
Total Expenses
$5,359
Mortgage P&I
174%
$3,637
Property Taxes
22%
$457
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522