Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.89% first-year return on $167k initial cash invested.
-19.89%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,486
Rent
-$2,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $6,252 expenses = $2,766 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$6,252
Mortgage P&I
101%
$3,528
Property Taxes
22%
$775
Home Insurance
8%
$276
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872