Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $168k initial cash invested.
-20.38%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,101
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $5,960 expenses = $2,859 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%
$7,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$5,960
Mortgage P&I
114%
$3,542
Property Taxes
22%
$676
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775