Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $169k initial cash invested.
-24.12%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,945
Rent
-$3,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $5,338 expenses = $3,393 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
$1,945
Total Expenses
$5,338
Mortgage P&I
184%
$3,579
Property Taxes
25%
$485
Home Insurance
13%
$257
HOA
4%
$83
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486