Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.35% first-year return on $169k initial cash invested.
-25.35%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,408
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $5,979 expenses = $3,571 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$5,979
Mortgage P&I
149%
$3,587
Property Taxes
41%
$982
Home Insurance
11%
$255
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602