Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $168k initial cash invested.
-24.49%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$1,971
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $5,403 expenses = $3,432 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$5,403
Mortgage P&I
177%
$3,479
Property Taxes
16%
$313
Home Insurance
13%
$250
HOA
21%
$414
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493