Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $171k initial cash invested.
-13.57%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,926
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $6,861 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,294
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,926
Total Expenses
$6,861
Mortgage P&I
72%
$3,555
Property Taxes
13%
$639
Home Insurance
5%
$259
HOA
1%
$43
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232