Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $171k initial cash invested.
-20.06%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,447
Rent
-$2,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,447 income − $6,308 expenses = $2,861 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
$3,447
Total Expenses
$6,308
Mortgage P&I
105%
$3,636
Property Taxes
22%
$765
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862