Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $168k initial cash invested.
-19.32%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,263
Rent
-$2,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,263 income − $5,962 expenses = $2,699 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,124
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,263
Total Expenses
$5,962
Mortgage P&I
107%
$3,478
Property Taxes
18%
$587
Home Insurance
9%
$298
HOA
1%
$32
Property Management
15%
$489
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816