Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $169k initial cash invested.
-18.83%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,765
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $5,423 expenses = $2,658 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
$2,765
Total Expenses
$5,423
Mortgage P&I
131%
$3,613
Property Taxes
8%
$228
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691