Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.4% first-year return on $169k initial cash invested.
-19.4%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,667
Rent
-$2,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $5,399 expenses = $2,732 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$5,399
Mortgage P&I
133%
$3,540
Property Taxes
12%
$326
Home Insurance
9%
$252
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667