Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $171k initial cash invested.
-19.3%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,364
Rent
-$2,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $6,113 expenses = $2,749 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%
$7,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$6,113
Mortgage P&I
106%
$3,576
Property Taxes
19%
$626
Home Insurance
8%
$259
HOA
1%
$36
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841