Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $169k initial cash invested.
-22.24%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$2,504
Rent
-$3,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $5,640 expenses = $3,136 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$5,640
Mortgage P&I
138%
$3,444
Property Taxes
28%
$696
Home Insurance
10%
$252
HOA
2%
$46
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626