Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $169k initial cash invested.
-24.87%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$1,741
Rent
-$3,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $5,240 expenses = $3,499 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
$1,741
Total Expenses
$5,240
Mortgage P&I
206%
$3,579
Property Taxes
28%
$485
Home Insurance
15%
$257
HOA
5%
$83
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435