Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $166k initial cash invested.
-13.7%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$4,454
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $6,346 expenses = $1,892 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
$4,454
Total Expenses
$6,346
Mortgage P&I
80%
$3,561
Property Taxes
9%
$405
Home Insurance
5%
$242
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114