Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $169k initial cash invested.
-17.13%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$3,875
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $6,283 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,875
Total Expenses
$6,283
Mortgage P&I
92%
$3,549
Property Taxes
16%
$613
Home Insurance
7%
$261
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969