Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $167k initial cash invested.
-29.08%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$848
Rent
-$4,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$848 income − $4,897 expenses = $4,049 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$848
Total Expenses
$4,897
Mortgage P&I
427%
$3,618
Property Taxes
74%
$624
Home Insurance
29%
$248
HOA
0%
$0
Property Management
15%
$127
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$212