Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $169k initial cash invested.
-22%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,849
Rent
-$3,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $5,953 expenses = $3,104 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,849
Total Expenses
$5,953
Mortgage P&I
129%
$3,686
Property Taxes
23%
$646
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712