Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $166k initial cash invested.
-15.84%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,509
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $6,698 expenses = $2,189 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$6,698
Mortgage P&I
78%
$3,514
Property Taxes
17%
$759
Home Insurance
6%
$254
HOA
0%
$8
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127