Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $167k initial cash invested.
-22.76%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,873
Rent
-$3,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $6,045 expenses = $3,172 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
$2,873
Total Expenses
$6,045
Mortgage P&I
127%
$3,641
Property Taxes
27%
$787
Home Insurance
8%
$238
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718