Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $166k initial cash invested.
-23.58%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,329
Rent
-$3,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $5,598 expenses = $3,269 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,065
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$5,598
Mortgage P&I
153%
$3,563
Property Taxes
29%
$668
Home Insurance
11%
$250
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582