Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.03% first-year return on $168k initial cash invested.
-22.03%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,576
Rent
-$3,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $5,660 expenses = $3,084 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
$2,576
Total Expenses
$5,660
Mortgage P&I
139%
$3,572
Property Taxes
23%
$598
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644