Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $171k initial cash invested.
-21.04%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,493
Rent
-$3,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $6,493 expenses = $3,000 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$6,493
Mortgage P&I
105%
$3,651
Property Taxes
26%
$906
Home Insurance
7%
$259
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873