Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $166k initial cash invested.
-17.74%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,263
Rent
-$2,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,263 income − $5,719 expenses = $2,456 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,263
Total Expenses
$5,719
Mortgage P&I
108%
$3,516
Property Taxes
12%
$388
Home Insurance
8%
$248
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816