Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.81% first-year return on $164k initial cash invested.
-26.81%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,572
Rent
-$3,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $6,226 expenses = $3,654 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$6,226
Mortgage P&I
134%
$3,455
Property Taxes
37%
$951
Home Insurance
10%
$245
HOA
13%
$340
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643