Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $172k initial cash invested.
-17.33%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,508
Rent
-$2,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,993 expenses = $2,485 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,508
Total Expenses
$5,993
Mortgage P&I
100%
$3,500
Property Taxes
16%
$560
Home Insurance
7%
$250
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877