Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $167k initial cash invested.
-21.58%
Cash On Cash
1.77%
Cap Rate
0.27
DSCR
$2,727
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $5,735 expenses = $3,008 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,109
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$5,735
Mortgage P&I
145%
$3,949
Property Taxes
7%
$204
Home Insurance
9%
$249
HOA
1%
$24
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682