Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $168k initial cash invested.
-21.37%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,128
Rent
-$3,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $6,128 expenses = $3,000 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$6,128
Mortgage P&I
114%
$3,580
Property Taxes
25%
$785
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782