Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.68% first-year return on $169k initial cash invested.
-16.68%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$4,001
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,001 income − $6,351 expenses = $2,350 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,001
Total Expenses
$6,351
Mortgage P&I
90%
$3,614
Property Taxes
14%
$558
Home Insurance
6%
$259
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000