Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $169k initial cash invested.
-17.69%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,720
Rent
-$2,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $6,215 expenses = $2,495 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,203
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$6,215
Mortgage P&I
97%
$3,609
Property Taxes
15%
$564
Home Insurance
7%
$256
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930