Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $168k initial cash invested.
-20.77%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$1,756
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $4,663 expenses = $2,907 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,756
Total Expenses
$4,663
Mortgage P&I
196%
$3,447
Property Taxes
6%
$112
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439