Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.81% first-year return on $166k initial cash invested.
-22.81%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,518
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $5,673 expenses = $3,155 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,047
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$5,673
Mortgage P&I
145%
$3,663
Property Taxes
22%
$546
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630