Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $168k initial cash invested.
-21.57%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,315
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $5,340 expenses = $3,025 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$5,340
Mortgage P&I
153%
$3,544
Property Taxes
18%
$415
Home Insurance
11%
$252
HOA
1%
$17
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579