Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $166k initial cash invested.
-16.24%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$3,516
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $5,765 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$5,765
Mortgage P&I
98%
$3,451
Property Taxes
11%
$372
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879