Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $167k initial cash invested.
-18.67%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,157
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $5,754 expenses = $2,597 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$5,754
Mortgage P&I
109%
$3,429
Property Taxes
17%
$544
Home Insurance
8%
$254
HOA
0%
$12
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789