Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $167k initial cash invested.
-25.75%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$1,637
Rent
-$3,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $5,221 expenses = $3,584 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
$1,637
Total Expenses
$5,221
Mortgage P&I
223%
$3,648
Property Taxes
27%
$436
Home Insurance
16%
$254
HOA
6%
$98
Property Management
15%
$246
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409