Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $169k initial cash invested.
-24.5%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,366
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $5,823 expenses = $3,457 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$5,823
Mortgage P&I
148%
$3,490
Property Taxes
35%
$835
Home Insurance
11%
$261
HOA
4%
$100
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592