Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $168k initial cash invested.
-18.54%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,241
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $5,835 expenses = $2,594 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,241
Total Expenses
$5,835
Mortgage P&I
110%
$3,564
Property Taxes
14%
$470
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810