Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.71% first-year return on $166k initial cash invested.
-13.71%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$4,244
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $6,142 expenses = $1,898 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
$4,244
Total Expenses
$6,142
Mortgage P&I
81%
$3,439
Property Taxes
9%
$394
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061