Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $169k initial cash invested.
-21.8%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,169
Rent
-$3,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $5,248 expenses = $3,079 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,214
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$5,248
Mortgage P&I
167%
$3,624
Property Taxes
7%
$156
Home Insurance
12%
$266
HOA
7%
$161
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542