Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.71% first-year return on $166k initial cash invested.
-26.71%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$1,584
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,584 income − $5,278 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,584
Total Expenses
$5,278
Mortgage P&I
242%
$3,835
Property Taxes
27%
$422
Home Insurance
16%
$261
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396