Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.29% first-year return on $166k initial cash invested.
-29.29%
Cash On Cash
-1.06%
Cap Rate
-0.18
DSCR
$980
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$980 income − $5,026 expenses = $4,046 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
$980
Total Expenses
$5,026
Mortgage P&I
346%
$3,387
Property Taxes
94%
$917
Home Insurance
26%
$252
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245