Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $171k initial cash invested.
-17.45%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,827
Rent
-$2,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $7,315 expenses = $2,488 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,827
Total Expenses
$7,315
Mortgage P&I
75%
$3,598
Property Taxes
17%
$834
Home Insurance
5%
$255
HOA
6%
$311
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207