Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.62% first-year return on $167k initial cash invested.
-23.62%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,208
Rent
-$3,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $5,497 expenses = $3,289 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
$2,208
Total Expenses
$5,497
Mortgage P&I
162%
$3,586
Property Taxes
27%
$598
Home Insurance
12%
$254
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552