Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $169k initial cash invested.
-19.81%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,914
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $5,708 expenses = $2,794 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,915
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,914
Total Expenses
$5,708
Mortgage P&I
118%
$3,451
Property Taxes
20%
$583
Home Insurance
8%
$245
HOA
1%
$30
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728