Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $166k initial cash invested.
-20.78%
Cash On Cash
1.6%
Cap Rate
0.25
DSCR
$2,733
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $5,614 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,066
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$5,614
Mortgage P&I
136%
$3,713
Property Taxes
12%
$328
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683