Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.12% first-year return on $167k initial cash invested.
-31.12%
Cash On Cash
-1.39%
Cap Rate
-0.24
DSCR
$1,314
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,314 income − $5,635 expenses = $4,321 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,314
Total Expenses
$5,635
Mortgage P&I
263%
$3,451
Property Taxes
69%
$907
Home Insurance
19%
$248
HOA
30%
$398
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$328