Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.71% first-year return on $164k initial cash invested.
-24.71%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,896
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $5,271 expenses = $3,375 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$5,271
Mortgage P&I
187%
$3,538
Property Taxes
31%
$579
Home Insurance
13%
$244
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474