Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $166k initial cash invested.
-24.19%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,316
Rent
-$3,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,316 income − $4,663 expenses = $3,347 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,048
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,316
Total Expenses
$4,663
Mortgage P&I
269%
$3,534
Property Taxes
17%
$225
Home Insurance
19%
$255
HOA
1%
$17
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$329