Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $166k initial cash invested.
-18.43%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,903
Rent
-$2,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $6,455 expenses = $2,552 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$6,455
Mortgage P&I
90%
$3,494
Property Taxes
22%
$840
Home Insurance
6%
$248
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976