Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $167k initial cash invested.
-14.53%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$4,887
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,887 income − $6,907 expenses = $2,020 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
$4,887
Total Expenses
$6,907
Mortgage P&I
75%
$3,643
Property Taxes
13%
$657
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,222