Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $166k initial cash invested.
-17.15%
Cash On Cash
1.93%
Cap Rate
0.34
DSCR
$3,127
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $5,497 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$5,497
Mortgage P&I
108%
$3,380
Property Taxes
8%
$238
Home Insurance
8%
$238
HOA
4%
$140
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782