Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $169k initial cash invested.
-20.09%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,136
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $5,965 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,191
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$5,965
Mortgage P&I
113%
$3,551
Property Taxes
21%
$652
Home Insurance
8%
$258
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784