Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $171k initial cash invested.
-18.8%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,655
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $5,331 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,278
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$5,331
Mortgage P&I
135%
$3,579
Property Taxes
8%
$219
Home Insurance
10%
$259
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664