Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $167k initial cash invested.
-16.22%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,120
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $6,376 expenses = $2,256 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$6,376
Mortgage P&I
85%
$3,512
Property Taxes
10%
$424
Home Insurance
6%
$254
HOA
5%
$208
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030