Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $169k initial cash invested.
-22.88%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$1,707
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $4,922 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,707
Total Expenses
$4,922
Mortgage P&I
215%
$3,671
Property Taxes
11%
$180
Home Insurance
15%
$252
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427