Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $169k initial cash invested.
-14.37%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$4,031
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,031 income − $6,057 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$6,057
Mortgage P&I
89%
$3,572
Property Taxes
7%
$292
Home Insurance
6%
$258
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008