Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $171k initial cash invested.
-13.92%
Cash On Cash
2.74%
Cap Rate
0.48
DSCR
$3,578
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $5,563 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,578
Total Expenses
$5,563
Mortgage P&I
98%
$3,509
Property Taxes
2%
$82
Home Insurance
7%
$255
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894