Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $171k initial cash invested.
-15.64%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$4,254
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $6,479 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$6,479
Mortgage P&I
84%
$3,581
Property Taxes
14%
$611
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064