Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $166k initial cash invested.
-16.81%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$3,285
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $5,616 expenses = $2,331 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,066
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$5,616
Mortgage P&I
107%
$3,524
Property Taxes
7%
$220
Home Insurance
8%
$254
HOA
1%
$42
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821