Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.4% first-year return on $166k initial cash invested.
-29.4%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$1,436
Rent
-$4,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,436 income − $5,495 expenses = $4,059 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
$1,436
Total Expenses
$5,495
Mortgage P&I
245%
$3,516
Property Taxes
73%
$1,044
Home Insurance
17%
$247
HOA
0%
$0
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$359