Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.03% first-year return on $166k initial cash invested.
-25.03%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$1,839
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $5,300 expenses = $3,461 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,839
Total Expenses
$5,300
Mortgage P&I
192%
$3,536
Property Taxes
34%
$626
Home Insurance
14%
$254
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460