Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $168k initial cash invested.
-16.44%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$3,970
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $6,269 expenses = $2,299 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,132
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$6,269
Mortgage P&I
88%
$3,477
Property Taxes
12%
$490
Home Insurance
7%
$262
HOA
3%
$134
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992