Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $167k initial cash invested.
-22.09%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,134
Rent
-$3,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $5,214 expenses = $3,080 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,109
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$5,214
Mortgage P&I
165%
$3,522
Property Taxes
19%
$406
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534