Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $167k initial cash invested.
-14.77%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$4,055
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $6,107 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,084
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,055
Total Expenses
$6,107
Mortgage P&I
88%
$3,586
Property Taxes
8%
$327
Home Insurance
6%
$248
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014