Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $168k initial cash invested.
-13.64%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$4,415
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $6,329 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,415
Total Expenses
$6,329
Mortgage P&I
80%
$3,535
Property Taxes
9%
$408
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104