Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $171k initial cash invested.
-25.55%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$857
Rent
-$3,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$857 income − $4,499 expenses = $3,642 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$857
Total Expenses
$4,499
Mortgage P&I
439%
$3,763
Property Taxes
8%
$70
Home Insurance
30%
$255
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214