Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $167k initial cash invested.
-21.37%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,246
Rent
-$2,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $6,225 expenses = $2,979 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,108
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$6,225
Mortgage P&I
112%
$3,641
Property Taxes
24%
$787
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812