Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.69% first-year return on $169k initial cash invested.
-22.69%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$2,872
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $6,071 expenses = $3,199 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$6,071
Mortgage P&I
130%
$3,732
Property Taxes
25%
$708
Home Insurance
9%
$252
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718