Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.09% first-year return on $169k initial cash invested.
-14.09%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$4,515
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $6,494 expenses = $1,979 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,171
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,515
Total Expenses
$6,494
Mortgage P&I
78%
$3,519
Property Taxes
11%
$492
Home Insurance
7%
$311
HOA
0%
$4
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,129