Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.91% first-year return on $169k initial cash invested.
-19.91%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,082
Rent
-$2,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $4,892 expenses = $2,810 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
$2,082
Total Expenses
$4,892
Mortgage P&I
168%
$3,500
Property Taxes
6%
$132
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520