Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.93% first-year return on $166k initial cash invested.
-13.93%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$4,183
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,183 income − $6,111 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,183
Total Expenses
$6,111
Mortgage P&I
82%
$3,439
Property Taxes
9%
$394
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046