Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.27% first-year return on $166k initial cash invested.
-31.27%
Cash On Cash
-1.29%
Cap Rate
-0.22
DSCR
$2,446
Rent
-$4,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $6,773 expenses = $4,327 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$6,773
Mortgage P&I
142%
$3,472
Property Taxes
16%
$380
Home Insurance
10%
$247
HOA
61%
$1,499
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612