Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $167k initial cash invested.
-23.89%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,138
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $5,465 expenses = $3,327 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%
$7,101
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$5,465
Mortgage P&I
168%
$3,586
Property Taxes
28%
$598
Home Insurance
12%
$254
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534