Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $168k initial cash invested.
-23.09%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$3,483
Rent
-$3,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $6,720 expenses = $3,237 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,483
Total Expenses
$6,720
Mortgage P&I
106%
$3,677
Property Taxes
32%
$1,112
Home Insurance
7%
$260
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871