Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $166k initial cash invested.
-24.27%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,014
Rent
-$3,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $5,366 expenses = $3,352 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$5,366
Mortgage P&I
169%
$3,405
Property Taxes
37%
$748
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504