Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.51% first-year return on $164k initial cash invested.
-28.51%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,127
Rent
-$3,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $6,012 expenses = $3,885 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
$2,127
Total Expenses
$6,012
Mortgage P&I
162%
$3,455
Property Taxes
45%
$951
Home Insurance
12%
$245
HOA
16%
$340
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532