Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.39% first-year return on $169k initial cash invested.
-8.39%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$5,616
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $6,795 expenses = $1,179 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$6,795
Mortgage P&I
63%
$3,550
Property Taxes
5%
$287
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$842
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404