Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $168k initial cash invested.
-10.83%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$5,228
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $6,742 expenses = $1,514 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$6,742
Mortgage P&I
67%
$3,508
Property Taxes
9%
$471
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307