Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $168k initial cash invested.
-20.46%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,631
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $5,498 expenses = $2,867 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$5,498
Mortgage P&I
133%
$3,498
Property Taxes
19%
$487
Home Insurance
10%
$250
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658