Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.32% first-year return on $166k initial cash invested.
-17.32%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,885
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $6,280 expenses = $2,395 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
$3,885
Total Expenses
$6,280
Mortgage P&I
91%
$3,536
Property Taxes
16%
$626
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971