Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $169k initial cash invested.
-23.4%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,045
Rent
-$3,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $6,338 expenses = $3,293 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$6,338
Mortgage P&I
120%
$3,641
Property Taxes
32%
$980
Home Insurance
8%
$255
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761