Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $168k initial cash invested.
-25.21%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,583
Rent
-$3,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,583 income − $5,116 expenses = $3,533 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,583
Total Expenses
$5,116
Mortgage P&I
219%
$3,470
Property Taxes
37%
$578
Home Insurance
16%
$250
HOA
4%
$59
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396