Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $169k initial cash invested.
-12.91%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$4,460
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,460 income − $6,283 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,460
Total Expenses
$6,283
Mortgage P&I
83%
$3,722
Property Taxes
4%
$167
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115