Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $171k initial cash invested.
-24.84%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,174
Rent
-$3,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $5,706 expenses = $3,532 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$5,706
Mortgage P&I
168%
$3,647
Property Taxes
16%
$338
Home Insurance
12%
$262
HOA
19%
$415
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544