Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $167k initial cash invested.
-14.51%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$4,895
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,895 income − $6,912 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,895
Total Expenses
$6,912
Mortgage P&I
74%
$3,643
Property Taxes
13%
$657
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224