Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.11% first-year return on $167k initial cash invested.
-19.11%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,465
Rent
-$2,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $6,130 expenses = $2,665 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,110
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$6,130
Mortgage P&I
102%
$3,546
Property Taxes
18%
$626
Home Insurance
8%
$294
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866