Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.94% first-year return on $168k initial cash invested.
-20.94%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,338
Rent
-$2,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $5,275 expenses = $2,937 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,338
Total Expenses
$5,275
Mortgage P&I
153%
$3,577
Property Taxes
11%
$265
Home Insurance
12%
$280
HOA
1%
$30
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584