Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $168k initial cash invested.
-15.96%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,934
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $6,164 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,126
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$6,164
Mortgage P&I
90%
$3,560
Property Taxes
12%
$459
Home Insurance
7%
$257
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984