Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $167k initial cash invested.
-20.5%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,079
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $5,938 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,113
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$5,938
Mortgage P&I
114%
$3,509
Property Taxes
23%
$697
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770