Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $171k initial cash invested.
-23.66%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,384
Rent
-$3,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $5,753 expenses = $3,369 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
$2,384
Total Expenses
$5,753
Mortgage P&I
153%
$3,651
Property Taxes
29%
$696
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596