Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.34% first-year return on $168k initial cash invested.
-18.34%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$3,262
Rent
-$2,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $5,828 expenses = $2,566 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,136
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$5,828
Mortgage P&I
105%
$3,436
Property Taxes
18%
$599
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$816