Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $171k initial cash invested.
-23.99%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$3,413
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $6,824 expenses = $3,411 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,266
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$6,824
Mortgage P&I
108%
$3,697
Property Taxes
36%
$1,232
Home Insurance
8%
$256
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853