Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $166k initial cash invested.
-12.5%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$5,214
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $6,948 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,067
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$6,948
Mortgage P&I
69%
$3,602
Property Taxes
11%
$592
Home Insurance
5%
$250
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304