Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.98% first-year return on $167k initial cash invested.
-14.98%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$4,856
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $6,945 expenses = $2,089 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,112
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$6,945
Mortgage P&I
74%
$3,588
Property Taxes
14%
$704
Home Insurance
5%
$251
HOA
1%
$72
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214