Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $167k initial cash invested.
-20.1%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$2,477
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $5,279 expenses = $2,802 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,477
Total Expenses
$5,279
Mortgage P&I
139%
$3,449
Property Taxes
16%
$393
Home Insurance
10%
$240
HOA
0%
$8
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619