Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.22% first-year return on $171k initial cash invested.
-26.22%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,652
Rent
-$3,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $6,395 expenses = $3,743 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$6,395
Mortgage P&I
133%
$3,535
Property Taxes
50%
$1,325
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663