Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $168k initial cash invested.
-13.23%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$4,805
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,805 income − $6,653 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,805
Total Expenses
$6,653
Mortgage P&I
74%
$3,538
Property Taxes
12%
$557
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,201