Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $169k initial cash invested.
-25.74%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$1,996
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $5,626 expenses = $3,630 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,996
Total Expenses
$5,626
Mortgage P&I
186%
$3,714
Property Taxes
35%
$702
Home Insurance
13%
$252
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499