Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.43% first-year return on $169k initial cash invested.
-15.43%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,320
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $6,493 expenses = $2,173 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$6,493
Mortgage P&I
82%
$3,562
Property Taxes
8%
$345
Home Insurance
6%
$259
HOA
6%
$253
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080