Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $168k initial cash invested.
-24.52%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,143
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $5,568 expenses = $3,425 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,143
Total Expenses
$5,568
Mortgage P&I
165%
$3,527
Property Taxes
36%
$769
Home Insurance
11%
$243
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536