Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $169k initial cash invested.
-13.59%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$4,837
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,837 income − $6,752 expenses = $1,915 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
$4,837
Total Expenses
$6,752
Mortgage P&I
75%
$3,614
Property Taxes
12%
$558
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209