Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $166k initial cash invested.
-19.48%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,919
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $5,610 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$5,610
Mortgage P&I
122%
$3,561
Property Taxes
14%
$405
Home Insurance
8%
$242
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730