Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $167k initial cash invested.
-10.84%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$5,632
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,632 income − $7,141 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,095
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,632
Total Expenses
$7,141
Mortgage P&I
63%
$3,520
Property Taxes
12%
$656
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408