Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $166k initial cash invested.
-17.22%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,698
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $6,085 expenses = $2,387 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$6,085
Mortgage P&I
96%
$3,550
Property Taxes
13%
$498
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924