Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $167k initial cash invested.
-19.38%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$3,631
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,631 income − $6,335 expenses = $2,704 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
$3,631
Total Expenses
$6,335
Mortgage P&I
102%
$3,701
Property Taxes
11%
$411
Home Insurance
7%
$254
HOA
6%
$226
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908