Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $167k initial cash invested.
-20.52%
Cash On Cash
1.64%
Cap Rate
0.26
DSCR
$3,322
Rent
-$2,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $6,186 expenses = $2,864 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,117
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$6,186
Mortgage P&I
111%
$3,701
Property Taxes
12%
$411
Home Insurance
8%
$254
HOA
7%
$226
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830