Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $169k initial cash invested.
-18.93%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,739
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $5,411 expenses = $2,672 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$5,411
Mortgage P&I
132%
$3,613
Property Taxes
8%
$228
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685