Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $166k initial cash invested.
-16.23%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,407
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $6,650 expenses = $2,243 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
$4,407
Total Expenses
$6,650
Mortgage P&I
80%
$3,514
Property Taxes
17%
$759
Home Insurance
6%
$254
HOA
0%
$8
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102