Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $169k initial cash invested.
-21.91%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,868
Rent
-$3,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $4,957 expenses = $3,089 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%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$4,957
Mortgage P&I
193%
$3,598
Property Taxes
11%
$210
Home Insurance
13%
$252
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467