Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $166k initial cash invested.
-14.63%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$4,140
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $6,169 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,067
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$6,169
Mortgage P&I
84%
$3,472
Property Taxes
11%
$464
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035