Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.23% first-year return on $166k initial cash invested.
-18.23%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,068
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,068 income − $7,589 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,046
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$7,589
Mortgage P&I
70%
$3,527
Property Taxes
18%
$927
Home Insurance
5%
$245
HOA
9%
$457
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267