Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.54% first-year return on $166k initial cash invested.
-29.54%
Cash On Cash
-0.87%
Cap Rate
-0.14
DSCR
$1,400
Rent
-$4,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $5,479 expenses = $4,079 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,400
Total Expenses
$5,479
Mortgage P&I
251%
$3,516
Property Taxes
75%
$1,044
Home Insurance
18%
$247
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350