Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.25% first-year return on $169k initial cash invested.
-17.25%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,089
Rent
-$2,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $5,516 expenses = $2,427 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,089
Total Expenses
$5,516
Mortgage P&I
115%
$3,565
Property Taxes
7%
$212
Home Insurance
8%
$256
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772