Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.03% first-year return on $171k initial cash invested.
-23.03%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,756
Rent
-$3,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $6,034 expenses = $3,278 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$6,034
Mortgage P&I
132%
$3,629
Property Taxes
29%
$809
Home Insurance
9%
$257
HOA
1%
$17
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689