Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.92% first-year return on $168k initial cash invested.
-23.92%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$4,199
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,199 income − $7,556 expenses = $3,357 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,199
Total Expenses
$7,556
Mortgage P&I
93%
$3,903
Property Taxes
13%
$561
Home Insurance
6%
$262
HOA
19%
$814
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050