Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $169k initial cash invested.
-16.6%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,968
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $6,309 expenses = $2,341 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$6,309
Mortgage P&I
91%
$3,614
Property Taxes
9%
$374
Home Insurance
6%
$252
HOA
4%
$164
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992