Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $168k initial cash invested.
-22.57%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,154
Rent
-$3,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $6,317 expenses = $3,163 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,154
Total Expenses
$6,317
Mortgage P&I
112%
$3,534
Property Taxes
25%
$787
Home Insurance
8%
$250
HOA
7%
$233
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788