Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $166k initial cash invested.
-22.97%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$2,717
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $5,886 expenses = $3,169 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,026
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,717
Total Expenses
$5,886
Mortgage P&I
141%
$3,829
Property Taxes
18%
$496
Home Insurance
9%
$256
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679