Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $168k initial cash invested.
-20.96%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,591
Rent
-$2,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $5,529 expenses = $2,938 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$5,529
Mortgage P&I
135%
$3,504
Property Taxes
20%
$525
Home Insurance
10%
$255
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648