Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $166k initial cash invested.
-24.32%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,790
Rent
-$3,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $6,151 expenses = $3,361 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$6,151
Mortgage P&I
126%
$3,510
Property Taxes
37%
$1,045
Home Insurance
9%
$256
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698