Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $168k initial cash invested.
-16.73%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$3,726
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $6,068 expenses = $2,342 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
$3,726
Total Expenses
$6,068
Mortgage P&I
96%
$3,564
Property Taxes
13%
$470
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932