Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $166k initial cash invested.
-20.31%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,325
Rent
-$2,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $6,133 expenses = $2,808 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,325
Total Expenses
$6,133
Mortgage P&I
118%
$3,937
Property Taxes
12%
$402
Home Insurance
6%
$198
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831