Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $169k initial cash invested.
-20.8%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$2,330
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $5,259 expenses = $2,929 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$5,259
Mortgage P&I
159%
$3,710
Property Taxes
7%
$156
Home Insurance
11%
$252
HOA
1%
$23
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582