Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $168k initial cash invested.
-27.14%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$1,441
Rent
-$3,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,441 income − $5,231 expenses = $3,790 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
$1,441
Total Expenses
$5,231
Mortgage P&I
245%
$3,527
Property Taxes
53%
$769
Home Insurance
17%
$243
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360