Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $171k initial cash invested.
-18.51%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$4,388
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $7,024 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$7,024
Mortgage P&I
91%
$4,009
Property Taxes
15%
$652
Home Insurance
6%
$256
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097