Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $168k initial cash invested.
-20.64%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$3,175
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $6,073 expenses = $2,898 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$6,073
Mortgage P&I
112%
$3,559
Property Taxes
19%
$591
Home Insurance
8%
$266
HOA
4%
$133
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794