Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $171k initial cash invested.
-19.49%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,602
Rent
-$2,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $6,381 expenses = $2,779 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$6,381
Mortgage P&I
101%
$3,636
Property Taxes
21%
$765
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900