Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $168k initial cash invested.
-17.78%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,473
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,473 income − $5,965 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,473
Total Expenses
$5,965
Mortgage P&I
102%
$3,530
Property Taxes
15%
$518
Home Insurance
7%
$250
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868