Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $171k initial cash invested.
-19.68%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,694
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $5,496 expenses = $2,802 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$5,496
Mortgage P&I
134%
$3,615
Property Taxes
13%
$340
Home Insurance
9%
$247
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674