Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.53% first-year return on $167k initial cash invested.
-24.53%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,962
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $5,376 expenses = $3,414 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,097
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$5,376
Mortgage P&I
186%
$3,648
Property Taxes
22%
$436
Home Insurance
13%
$254
HOA
5%
$98
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490