Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $168k initial cash invested.
-20.05%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,663
Rent
-$2,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $5,471 expenses = $2,808 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,145
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,663
Total Expenses
$5,471
Mortgage P&I
135%
$3,596
Property Taxes
13%
$342
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666