Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $169k initial cash invested.
-23.71%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,110
Rent
-$3,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $5,456 expenses = $3,346 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$5,456
Mortgage P&I
169%
$3,574
Property Taxes
29%
$614
Home Insurance
12%
$256
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528