Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.64% first-year return on $167k initial cash invested.
-27.64%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,608
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $5,457 expenses = $3,849 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,608
Total Expenses
$5,457
Mortgage P&I
224%
$3,601
Property Taxes
50%
$797
Home Insurance
15%
$248
HOA
2%
$40
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402