Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.07% first-year return on $168k initial cash invested.
-30.07%
Cash On Cash
-0.88%
Cap Rate
-0.14
DSCR
$1,230
Rent
-$4,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,230 income − $5,452 expenses = $4,222 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,230
Total Expenses
$5,452
Mortgage P&I
297%
$3,648
Property Taxes
62%
$767
Home Insurance
20%
$252
HOA
16%
$195
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308