Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.33% first-year return on $168k initial cash invested.
-10.33%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$5,018
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $6,469 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,018
Total Expenses
$6,469
Mortgage P&I
69%
$3,442
Property Taxes
7%
$364
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254