Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.65% first-year return on $171k initial cash invested.
-30.65%
Cash On Cash
-0.79%
Cap Rate
-0.13
DSCR
$3,832
Rent
-$4,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $8,200 expenses = $4,368 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$8,200
Mortgage P&I
97%
$3,736
Property Taxes
33%
$1,248
Home Insurance
12%
$448
HOA
24%
$929
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958