Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.81% first-year return on $169k initial cash invested.
-23.81%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,933
Rent
-$3,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $6,283 expenses = $3,350 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
$2,933
Total Expenses
$6,283
Mortgage P&I
124%
$3,641
Property Taxes
33%
$980
Home Insurance
9%
$255
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733