Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.06% first-year return on $169k initial cash invested.
-24.06%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,275
Rent
-$3,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $5,660 expenses = $3,385 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,275
Total Expenses
$5,660
Mortgage P&I
162%
$3,682
Property Taxes
28%
$635
Home Insurance
11%
$251
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569