Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $171k initial cash invested.
-15.12%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,539
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $6,691 expenses = $2,152 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$6,691
Mortgage P&I
79%
$3,592
Property Taxes
14%
$658
Home Insurance
6%
$261
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,135