Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $167k initial cash invested.
-12.92%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$5,205
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,205 income − $7,002 expenses = $1,797 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$7,002
Mortgage P&I
71%
$3,671
Property Taxes
11%
$571
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301