Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $166k initial cash invested.
-19.19%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$3,174
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $5,824 expenses = $2,650 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,174
Total Expenses
$5,824
Mortgage P&I
109%
$3,457
Property Taxes
19%
$607
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794