Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $166k initial cash invested.
-24.27%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,316
Rent
-$3,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $5,668 expenses = $3,352 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$5,668
Mortgage P&I
146%
$3,387
Property Taxes
40%
$917
Home Insurance
11%
$252
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579