Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $169k initial cash invested.
-21.94%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,234
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $5,322 expenses = $3,088 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$5,322
Mortgage P&I
165%
$3,695
Property Taxes
13%
$294
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558