Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $171k initial cash invested.
-18.36%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$3,440
Rent
-$2,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $6,061 expenses = $2,621 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$6,061
Mortgage P&I
109%
$3,762
Property Taxes
11%
$391
Home Insurance
7%
$256
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860