Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.27% first-year return on $168k initial cash invested.
-25.27%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,371
Rent
-$3,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,371 income − $4,915 expenses = $3,544 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,371
Total Expenses
$4,915
Mortgage P&I
260%
$3,571
Property Taxes
31%
$424
Home Insurance
19%
$261
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343