Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.35% first-year return on $166k initial cash invested.
-28.35%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$3,222
Rent
-$3,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $7,145 expenses = $3,923 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
$3,222
Total Expenses
$7,145
Mortgage P&I
108%
$3,472
Property Taxes
12%
$380
Home Insurance
8%
$247
HOA
47%
$1,499
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806