Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $168k initial cash invested.
-18.17%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,279
Rent
-$2,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $5,827 expenses = $2,548 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$5,827
Mortgage P&I
110%
$3,591
Property Taxes
11%
$368
Home Insurance
8%
$256
HOA
1%
$38
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820