Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.59% first-year return on $167k initial cash invested.
-26.59%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,489
Rent
-$3,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,489 income − $5,192 expenses = $3,703 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,489
Total Expenses
$5,192
Mortgage P&I
238%
$3,537
Property Taxes
46%
$692
Home Insurance
17%
$248
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372