Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $166k initial cash invested.
-17.98%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,947
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $5,428 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,030
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,947
Total Expenses
$5,428
Mortgage P&I
118%
$3,466
Property Taxes
9%
$276
Home Insurance
9%
$254
HOA
1%
$17
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737