Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $168k initial cash invested.
-22.2%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,257
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $5,371 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$5,371
Mortgage P&I
163%
$3,678
Property Taxes
16%
$351
Home Insurance
11%
$259
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564