Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.38% first-year return on $168k initial cash invested.
-18.38%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,564
Rent
-$2,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $6,136 expenses = $2,572 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,141
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$6,136
Mortgage P&I
100%
$3,572
Property Taxes
17%
$598
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891