Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $168k initial cash invested.
-24.54%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,860
Rent
-$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $6,306 expenses = $3,446 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,860
Total Expenses
$6,306
Mortgage P&I
124%
$3,535
Property Taxes
40%
$1,156
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715