Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.14% first-year return on $171k initial cash invested.
-12.14%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$5,316
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,316 income − $7,048 expenses = $1,732 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
$5,316
Total Expenses
$7,048
Mortgage P&I
67%
$3,555
Property Taxes
12%
$639
Home Insurance
5%
$259
HOA
1%
$43
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329