Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.25% first-year return on $167k initial cash invested.
-16.25%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,588
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $5,851 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$5,851
Mortgage P&I
98%
$3,522
Property Taxes
10%
$344
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897