Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $171k initial cash invested.
-14.26%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$5,346
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $7,384 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,308
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$7,384
Mortgage P&I
69%
$3,669
Property Taxes
6%
$343
Home Insurance
5%
$266
HOA
10%
$540
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336