Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $167k initial cash invested.
-18.39%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$3,444
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $5,998 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$5,998
Mortgage P&I
103%
$3,533
Property Taxes
16%
$555
Home Insurance
7%
$256
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861