Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $164k initial cash invested.
-20.99%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$3,019
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $5,887 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,019
Total Expenses
$5,887
Mortgage P&I
112%
$3,373
Property Taxes
25%
$769
Home Insurance
8%
$243
HOA
2%
$52
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755