Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $171k initial cash invested.
-13.51%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$4,810
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $6,733 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,810
Total Expenses
$6,733
Mortgage P&I
73%
$3,497
Property Taxes
14%
$683
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202