Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $166k initial cash invested.
-22.09%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$1,875
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $4,931 expenses = $3,056 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
$1,875
Total Expenses
$4,931
Mortgage P&I
188%
$3,534
Property Taxes
12%
$225
Home Insurance
14%
$255
HOA
1%
$17
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469