Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $177k initial cash invested.
-21.7%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$3,150
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $6,350 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,285
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,150
Total Expenses
$6,350
Mortgage P&I
119%
$3,746
Property Taxes
26%
$833
Home Insurance
8%
$259
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788