Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $166k initial cash invested.
-10.46%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$6,484
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,484 income − $7,933 expenses = $1,449 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,484
Total Expenses
$7,933
Mortgage P&I
53%
$3,453
Property Taxes
4%
$265
Home Insurance
4%
$262
HOA
13%
$841
Property Management
15%
$973
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,621