Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $171k initial cash invested.
-16.45%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,378
Rent
-$2,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $5,724 expenses = $2,346 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,293
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$5,724
Mortgage P&I
106%
$3,589
Property Taxes
4%
$123
Home Insurance
8%
$257
HOA
4%
$134
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844