Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $168k initial cash invested.
-18.43%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$3,892
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $6,469 expenses = $2,577 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,133
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$6,469
Mortgage P&I
94%
$3,667
Property Taxes
17%
$677
Home Insurance
7%
$256
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973