Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.61% first-year return on $167k initial cash invested.
-15.61%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,458
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,630 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,096
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$5,630
Mortgage P&I
103%
$3,560
Property Taxes
4%
$149
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864