Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $166k initial cash invested.
-18.67%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,531
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $5,121 expenses = $2,590 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,531
Total Expenses
$5,121
Mortgage P&I
138%
$3,480
Property Taxes
6%
$164
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633