Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $167k initial cash invested.
-22.23%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$2,441
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $5,526 expenses = $3,085 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$5,526
Mortgage P&I
149%
$3,647
Property Taxes
19%
$453
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610