Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $164k initial cash invested.
-23.55%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,163
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $6,375 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,937
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$6,375
Mortgage P&I
110%
$3,467
Property Taxes
29%
$919
Home Insurance
8%
$245
HOA
7%
$225
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791