Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.8% first-year return on $171k initial cash invested.
-26.8%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$520
Rent
-$3,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$520 income − $4,346 expenses = $3,826 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$520
Total Expenses
$4,346
Mortgage P&I
728%
$3,787
Property Taxes
10%
$53
Home Insurance
49%
$256
HOA
0%
$0
Property Management
15%
$78
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$130