Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.19% first-year return on $169k initial cash invested.
-23.19%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,219
Rent
-$3,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $5,486 expenses = $3,267 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,219
Total Expenses
$5,486
Mortgage P&I
168%
$3,736
Property Taxes
19%
$422
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555