Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $166k initial cash invested.
-23.51%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,469
Rent
-$3,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $5,719 expenses = $3,250 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$5,719
Mortgage P&I
140%
$3,455
Property Taxes
20%
$493
Home Insurance
10%
$256
HOA
13%
$330
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617