Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.02% first-year return on $167k initial cash invested.
-30.02%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$1,258
Rent
-$4,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $5,434 expenses = $4,176 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,258
Total Expenses
$5,434
Mortgage P&I
312%
$3,930
Property Taxes
51%
$645
Home Insurance
20%
$256
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314