Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $166k initial cash invested.
-16.16%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,839
Rent
-$2,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,839 income − $6,077 expenses = $2,238 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
$3,839
Total Expenses
$6,077
Mortgage P&I
89%
$3,429
Property Taxes
8%
$304
Home Insurance
7%
$250
HOA
7%
$250
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960