Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.25% first-year return on $169k initial cash invested.
-12.25%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$4,644
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $6,373 expenses = $1,729 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
$4,644
Total Expenses
$6,373
Mortgage P&I
80%
$3,722
Property Taxes
4%
$167
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161