Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $169k initial cash invested.
-20.33%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,969
Rent
-$2,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $5,829 expenses = $2,860 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,182
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,969
Total Expenses
$5,829
Mortgage P&I
121%
$3,579
Property Taxes
16%
$485
Home Insurance
9%
$257
HOA
3%
$83
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742