Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $168k initial cash invested.
-24.25%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$1,585
Rent
-$3,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $4,985 expenses = $3,400 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,585
Total Expenses
$4,985
Mortgage P&I
223%
$3,532
Property Taxes
27%
$431
Home Insurance
17%
$262
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396