Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $166k initial cash invested.
-18.21%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,292
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $5,814 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,055
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$5,814
Mortgage P&I
104%
$3,429
Property Taxes
9%
$304
Home Insurance
8%
$250
HOA
8%
$250
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823