Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.37% first-year return on $169k initial cash invested.
-19.37%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$2,229
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $4,963 expenses = $2,734 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$4,963
Mortgage P&I
157%
$3,500
Property Taxes
6%
$132
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557