Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $168k initial cash invested.
-16.37%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$3,992
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $6,280 expenses = $2,288 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
$3,992
Total Expenses
$6,280
Mortgage P&I
87%
$3,477
Property Taxes
12%
$490
Home Insurance
7%
$262
HOA
3%
$134
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998