Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $171k initial cash invested.
-16.58%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$3,927
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $6,294 expenses = $2,367 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
$3,927
Total Expenses
$6,294
Mortgage P&I
96%
$3,762
Property Taxes
10%
$391
Home Insurance
7%
$256
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982