Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.28% first-year return on $169k initial cash invested.
-28.28%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$1,616
Rent
-$3,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $5,600 expenses = $3,984 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
$1,616
Total Expenses
$5,600
Mortgage P&I
222%
$3,587
Property Taxes
61%
$982
Home Insurance
16%
$255
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404