Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.41% first-year return on $164k initial cash invested.
-24.41%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,933
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $6,263 expenses = $3,330 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
$2,933
Total Expenses
$6,263
Mortgage P&I
118%
$3,467
Property Taxes
31%
$919
Home Insurance
8%
$245
HOA
8%
$225
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733