Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $171k initial cash invested.
-23.9%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,320
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $5,723 expenses = $3,403 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%
$7,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,320
Total Expenses
$5,723
Mortgage P&I
157%
$3,651
Property Taxes
30%
$696
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580