Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.69% first-year return on $168k initial cash invested.
-14.69%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$4,160
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $6,218 expenses = $2,058 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$6,218
Mortgage P&I
88%
$3,644
Property Taxes
8%
$324
Home Insurance
6%
$245
HOA
0%
$9
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040